{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Intro","AER amendments","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":256,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":5,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro","index":0,"n_rows":36,"n_cols":13,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Gas distribution service provider"]
[null,null,null,null,null,null,null,null,"RFM - Depreciation tracking module"]
[null,null,null,null,null,null,null,null,null,null,null,"Version:",1.1000000000000001]
[null,null,null,null,null,null,null,null,null,null,null,"Date:","May 2022"]
[]
[]
[null,"Introduction",null,null,null,null,null,null,null,"Gas distribution module"]
[]
[]
[]
[]
[]
[null,null,"This attachment to the RFM is used by the AER to determine the forecast capital base and tax asset base (TAB) depreciation for a gas distribution service provider."]
[null,null,"It also calculates the actual tax depreciation for use in the RFM."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The RFM - depreciation tracking module handbook, which contains information on this depreciation tracking module, is available on the AER website at http://www.aer.gov.au"]
[]
[null,null,"a. Fill out input cells on the 'Capital base input' and 'TAB input' sheets. These input cells are highlighted blue. "]
[null,null,"This provides the data for the depreciation tracking calculations."]
[null,null,"In general, input expenditure data should be valued in nominal dollar terms of the year indicated."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[null,null,"Not all input cells require an input - be sure to read and follow the instructions contained within the comments for each section heading."]
[null,null,"All relevant inputs are to be filled on an ongoing basis, with the details of past expenditure and asset lives to be preserved."]
[]
[null,null,"b. The values in the 'Tracking output' sheet"]
[null,null,"This sheet summarises the key outputs of the year-by-year tracking approach, which includes forecast capital base and TAB depreciation to be input into the PTRM"]
[null,null,"as well as actual tax depreciation for the current access arrangement period to be input into the RFM."]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"April 2020",null,"Initial module"]
[]
[null,null,1.1000000000000001,"May 2022",null,"Fixed minor error in 'Tracking output' sheet, Forecast TAB depreciation section for formula reference - asset classes 40 and 41"]

{"sheet":"AER amendments","index":1,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["No.","Sheet","Cell","Changes"]
[1,"Capital base input","Q14","Updated as per Draft decision RFM"]
[{"$f":"A2+1","v":2},"Capital base input","Q17","Updated as per Draft decision RFM"]
[3,"Capital base input","Q189:Q197","Removed asset lives. Not required"]
[4,"Capital base input","Q242:Q251,Q296:Q305","Removed final year adjustments and lives as per draft decision"]
[5,"Capital base input","Q404:Q413","Updated closing capital base consistent with RFM"]
[6,"TAB input","P72:Q80","Updated IE capex as per IR004"]
[7,"TAB input","Q286:Q295,Q340:Q349","Removed final year adjustments and lives as per draft decision"]
[]
["The AER's draft decision amendments are highlighted in green unless noted."]

{"sheet":"Capital base input","index":2,"n_rows":509,"n_cols":103,"rows_kept":139,"cut":true,"hidden":false,"merged":[[24,4,25,4],[401,4,402,4],[456,4,457,4],[401,5,402,5]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[null,null,null,null,{"$f":"IF($F$8='TAB input'!$F$8, $F$8, 'TAB input'!$F$8)&\" - Capital base input - Gas DNSP \"&Intro!$I$3&\" - version \"& Intro!$M$4","v":"AGN SA - Capital base input - Gas DNSP RFM - Depreciation tracking module - version 1.1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$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$9-2)","v":"2014-15"},{"$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":"2015-16"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80",{"$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":"2080-81"},"2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-00","2100-01","2101-02","2102-03","2103-04","2104-05","2105-06","2106-07","2107-08","2108-09","2109-10","2110-11","2111-12"]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name","AGN SA"]
[null,null,null,null,"First regulatory year for tracking",null,null,"2016-17",{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$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$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CX$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,"2016-21",null,null,null,null,"2021-26"]
[null,null,null,null,"Years in regulatory period",null,null,5,null,null,null,null,5]
[]
[null,null,null,null,"Lagged inflation approach","Partially-lagged"]
[null,null,null,null,{"$f":"IF($F$13=\"All-lagged\", \"Lagged actual\", \"Actual\")& \" CPI inflation rate\"","v":"Actual CPI inflation rate"},1.3282732447817747E-2,1.3108614232209881E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,2.4246877296105973E-2,0.03]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G15/IF($F$13=\"Partially-lagged\", (1+F14), (1+G14))","v":0.98689138576779034},1,{"$f":"G15*(1+IF($F$13=\"Partially-lagged\",G14,H14))","v":1.0131086142322099},1.0280622469146041,1.0476888898102465,1.0663809306632395,1.0860075735588821,1.0953535939853785,1.1336722777340136,1.2224594717857296,{"$f":"O15*(1+IF($F$13=\"Partially-lagged\",O14,P14))","v":1.2719933800461602},1.3028352474535987,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,{"$f":"AM15*(1+IF($F$13=\"Partially-lagged\",AM14,AN14))","v":1.3419203048772066},1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,{"$f":"BS15*(1+IF($F$13=\"Partially-lagged\",BS14,BT14))","v":1.3419203048772066},1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066,1.3419203048772066]
[]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",null,8.9474578035378949E-2,5.1964535226901143E-2,5.6213644660474182E-2,5.4349388582837888E-2,5.4232330214774693E-2,4.2446533086229365E-2,6.4991890597438928E-2,0.10871520293438297,7.0424435270559638E-2,5.3870046601136812E-2,5.9988547882096066E-2]
[null,null,null,null,"Nominal vanilla WACC index",{"$f":"G18/(1+G17)","v":0.91787364309433805},1,{"$f":"G18*(1+H17)","v":1.0519645352269011},1.111099295805567,1.1714868631874213,1.2350193255940722,1.2874416142600338,1.3711148788046121,1.5201759111002076,1.627233441151348,1.7148925824570993,1.8177664982524784]
[null,null,null,null,"Real vanilla WACC",null,7.5377864456362742E-2,3.6663232896328113E-2,3.6427305197610726E-2,3.5868242420123764E-2,3.5179938704869018E-2,3.3551938094026124E-2,2.8994637906181842E-2,2.8189251650922342E-2,2.8740015675159603E-2,2.8921903460650711E-2,2.9115095031161164E-2]
[null,null,null,null,"Real vanilla WACC index",{"$f":"G20/(1+G19)","v":0.92990569459557493},1,{"$f":"G20*(1+H19)","v":1.0366632328963281},1.0744260808681845,1.1129638559992681,1.152117856234057,1.1907736432234441,1.2252996938369329,1.2598399752543004,1.2960477958913017,1.333531965124459,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,{"$f":"BS20*(1+BT19)","v":1.3723578750161487},1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487,1.3723578750161487]
[]
[null,null,null,null,"Depreciation timing - year after incurred capex",null,null,"Yes","Yes","Yes","Yes","Yes"]
[]
[null,null,null,"Starting capital base and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"Capital base (closing as at \"&$G$4&\")\"","v":"Capital base (closing as at 2015-16)"},{"$f":"\"Actual gross capex (\"&H4&\")\"","v":"Actual gross capex (2016-17)"},{"$f":"IF(COUNTA($H$25:H$25)<SUM($11:$11), \"Actual gross capex (\"&I4&\")\", \"\")","v":"Actual gross capex (2017-18)"},{"$f":"IF(COUNTA($H$25:I$25)<SUM($11:$11), \"Actual gross capex (\"&J4&\")\", \"\")","v":"Actual gross capex (2018-19)"},{"$f":"IF(COUNTA($H$25:J$25)<SUM($11:$11), \"Actual gross capex (\"&K4&\")\", \"\")","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$25:K$25)<SUM($11:$11), \"Actual gross capex (\"&L4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$25:L$25)<SUM($11:$11), \"Actual gross capex (\"&M4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$25:M$25)<SUM($11:$11), \"Actual gross capex (\"&N4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$25:N$25)<SUM($11:$11), \"Actual gross capex (\"&O4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$25:O$25)<SUM($11:$11), \"Actual gross capex (\"&P4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$25:P$25)<SUM($11:$11), \"Actual gross capex (\"&Q4&\")\", \"\")","v":"Actual gross capex (2025-26)"},{"$f":"IF(COUNTA($H$25:Q$25)<SUM($11:$11), \"Actual gross capex (\"&R4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:R$25)<SUM($11:$11), \"Actual gross capex (\"&S4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:S$25)<SUM($11:$11), \"Actual gross capex (\"&T4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:T$25)<SUM($11:$11), \"Actual gross capex (\"&U4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:U$25)<SUM($11:$11), \"Actual gross capex (\"&V4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:V$25)<SUM($11:$11), \"Actual gross capex (\"&W4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:W$25)<SUM($11:$11), \"Actual gross capex (\"&X4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:X$25)<SUM($11:$11), \"Actual gross capex (\"&Y4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:Y$25)<SUM($11:$11), \"Actual gross capex (\"&Z4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:Z$25)<SUM($11:$11), \"Actual gross capex (\"&AA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AA$25)<SUM($11:$11), \"Actual gross capex (\"&AB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AB$25)<SUM($11:$11), \"Actual gross capex (\"&AC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AC$25)<SUM($11:$11), \"Actual gross capex (\"&AD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AD$25)<SUM($11:$11), \"Actual gross capex (\"&AE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AE$25)<SUM($11:$11), \"Actual gross capex (\"&AF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AF$25)<SUM($11:$11), \"Actual gross capex (\"&AG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AG$25)<SUM($11:$11), \"Actual gross capex (\"&AH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AH$25)<SUM($11:$11), \"Actual gross capex (\"&AI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AI$25)<SUM($11:$11), \"Actual gross capex (\"&AJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AJ$25)<SUM($11:$11), \"Actual gross capex (\"&AK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AK$25)<SUM($11:$11), \"Actual gross capex (\"&AL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AL$25)<SUM($11:$11), \"Actual gross capex (\"&AM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AM$25)<SUM($11:$11), \"Actual gross capex (\"&AN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AN$25)<SUM($11:$11), \"Actual gross capex (\"&AO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AO$25)<SUM($11:$11), \"Actual gross capex (\"&AP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AP$25)<SUM($11:$11), \"Actual gross capex (\"&AQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AQ$25)<SUM($11:$11), \"Actual gross capex (\"&AR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AR$25)<SUM($11:$11), \"Actual gross capex (\"&AS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AS$25)<SUM($11:$11), \"Actual gross capex (\"&AT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AT$25)<SUM($11:$11), \"Actual gross capex (\"&AU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AU$25)<SUM($11:$11), \"Actual gross capex (\"&AV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AV$25)<SUM($11:$11), \"Actual gross capex (\"&AW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AW$25)<SUM($11:$11), \"Actual gross capex (\"&AX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AX$25)<SUM($11:$11), \"Actual gross capex (\"&AY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AY$25)<SUM($11:$11), \"Actual gross capex (\"&AZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:AZ$25)<SUM($11:$11), \"Actual gross capex (\"&BA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BA$25)<SUM($11:$11), \"Actual gross capex (\"&BB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BB$25)<SUM($11:$11), \"Actual gross capex (\"&BC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BC$25)<SUM($11:$11), \"Actual gross capex (\"&BD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BD$25)<SUM($11:$11), \"Actual gross capex (\"&BE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BE$25)<SUM($11:$11), \"Actual gross capex (\"&BF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BF$25)<SUM($11:$11), \"Actual gross capex (\"&BG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BG$25)<SUM($11:$11), \"Actual gross capex (\"&BH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BH$25)<SUM($11:$11), \"Actual gross capex (\"&BI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BI$25)<SUM($11:$11), \"Actual gross capex (\"&BJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BJ$25)<SUM($11:$11), \"Actual gross capex (\"&BK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BK$25)<SUM($11:$11), \"Actual gross capex (\"&BL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BL$25)<SUM($11:$11), \"Actual gross capex (\"&BM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BM$25)<SUM($11:$11), \"Actual gross capex (\"&BN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BN$25)<SUM($11:$11), \"Actual gross capex (\"&BO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BO$25)<SUM($11:$11), \"Actual gross capex (\"&BP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BP$25)<SUM($11:$11), \"Actual gross capex (\"&BQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BQ$25)<SUM($11:$11), \"Actual gross capex (\"&BR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BR$25)<SUM($11:$11), \"Actual gross capex (\"&BS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BS$25)<SUM($11:$11), \"Actual gross capex (\"&BT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BT$25)<SUM($11:$11), \"Actual gross capex (\"&BU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BU$25)<SUM($11:$11), \"Actual gross capex (\"&BV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BV$25)<SUM($11:$11), \"Actual gross capex (\"&BW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BW$25)<SUM($11:$11), \"Actual gross capex (\"&BX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BX$25)<SUM($11:$11), \"Actual gross capex (\"&BY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BY$25)<SUM($11:$11), \"Actual gross capex (\"&BZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:BZ$25)<SUM($11:$11), \"Actual gross capex (\"&CA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CA$25)<SUM($11:$11), \"Actual gross capex (\"&CB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CB$25)<SUM($11:$11), \"Actual gross capex (\"&CC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CC$25)<SUM($11:$11), \"Actual gross capex (\"&CD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CD$25)<SUM($11:$11), \"Actual gross capex (\"&CE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CE$25)<SUM($11:$11), \"Actual gross capex (\"&CF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CF$25)<SUM($11:$11), \"Actual gross capex (\"&CG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CG$25)<SUM($11:$11), \"Actual gross capex (\"&CH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CH$25)<SUM($11:$11), \"Actual gross capex (\"&CI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CI$25)<SUM($11:$11), \"Actual gross capex (\"&CJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CJ$25)<SUM($11:$11), \"Actual gross capex (\"&CK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CK$25)<SUM($11:$11), \"Actual gross capex (\"&CL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CL$25)<SUM($11:$11), \"Actual gross capex (\"&CM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CM$25)<SUM($11:$11), \"Actual gross capex (\"&CN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CN$25)<SUM($11:$11), \"Actual gross capex (\"&CO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CO$25)<SUM($11:$11), \"Actual gross capex (\"&CP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CP$25)<SUM($11:$11), \"Actual gross capex (\"&CQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CQ$25)<SUM($11:$11), \"Actual gross capex (\"&CR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CR$25)<SUM($11:$11), \"Actual gross capex (\"&CS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CS$25)<SUM($11:$11), \"Actual gross capex (\"&CT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CT$25)<SUM($11:$11), \"Actual gross capex (\"&CU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CU$25)<SUM($11:$11), \"Actual gross capex (\"&CV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CV$25)<SUM($11:$11), \"Actual gross capex (\"&CW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CW$25)<SUM($11:$11), \"Actual gross capex (\"&CX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$25:CX$25)<SUM($11:$11), \"Actual gross capex (\"&CY4&\")\", \"\")","v":""}]
[]
[null,null,null,1,"Mains",null,978.97051388931311,71.090330289324754,73.968432155678798,74.929253362620386,65.452090999999996,65.550899999999999,50.927560999999997,59.171987999999999,56.432496545318088,88.564443863957081,44.445153664041968]
[null,null,null,2,"Inlets",null,121.05810838383161,14.204933619254819,16.173226265377103,15.994805840763236,18.901413000000002,17.062028999999999,16.698498000000001,17.807126,20.228910493584642,16.026391952973604,21.296903176975704]
[null,null,null,3,"Meters",null,56.992948169485935,9.7594977802675995,8.8743316962903283,10.125748999393343,6.8634060000000003,7.2553739999999998,9.6421960000000002,10.833185,6.858486014294086,8.5272827894583756,9.5766590101916087]
[null,null,null,4,"Telemetry",null,4.139795268081234,0.19942225781982617,3.2703123908250113E-3,0.20558113756750718,0.14155499999999999,0.121491,0.30321599999999999,0.53899399999999997,0.22634977832684217,0.43740804867723693,0.52562470644012949]
[null,null,null,5,"IT System",null,19.234232907371851,0.75959215063999996,3.3863118505840002,5.0648352261387535,5.0397429999999996,8.1243130000000008,8.9627289999999995,5.4294520000000004,2.769427211765771,10.873893222805043,7.5981908273352028]
[null,null,null,6,"Other Distribution System Equipment",null,201.79625445714552,1.9944798942810278,2.5775142924565477,2.95114815443804,4.9848660000000002,4.8399130000000001,6.1725380000000003,4.0961400000000001,9.1078775716277356,11.744000396797649,16.247729018074043]
[null,null,null,7,"Other",null,3.4364161741136661,0.75544140397006254,0.71080517243441821,0.35211917413333582,1.5872809999999999,1.946809,0.87856599999999996,0.83616699999999999,1.5995083435648871,1.6272442898174364,1.0709408873073598]
[null,null,null,8,"Low pressure mains depn",null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"Low pressure inlets depn",null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"Future of Gas Depreciation",null,null,null,null,null,null,0,0,0,0,0,0]
[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,40,0]
[null,null,null,45,0]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,"Telemetry",null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E59","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"$E$25","v":"Asset class"},null,null,{"$f":"IF(H$25=\"\", \"\", \"Actual capital contributions (\"&H$4&\")\")","v":"Actual capital contributions (2016-17)"},{"$f":"IF(I$25=\"\", \"\", \"Actual capital contributions (\"&I$4&\")\")","v":"Actual capital contributions (2017-18)"},"Actual capital contributions (2018-19)","Actual capital contributions (2019-20)","Actual capital contributions (2020-21)","Actual capital contributions (2021-22)","Actual capital contributions (2022-23)","Actual capital contributions (2023-24)","Actual capital contributions (2024-25)","Actual capital contributions (2025-26)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$25=\"\", \"\", \"Actual capital contributions (\"&BU$4&\")\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"IT System",null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E27","v":"Mains"},60,49.147483110296925,60,null,null,null,null,60]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Inlets",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Meters",null,null,null,null,null,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,"Buildings"]
[null,null,null,null,"Inlets",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Future of Gas Depreciation",null,null,null,null,null,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,"In-house software"]
[null,null,null,null,"Telemetry",null,-0.42359185828778967,null,null,null,null,-0.42323600768323966]
[null,null,null,null,"Low pressure inlets depn",null,0,null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G349:G398)","v":-35.375731074107421},0,0,0,0,-11.721288151219085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS349:BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP349:CP398)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Telemetry","Yes",null,null,null,null,null,3.1471660019334307,null,null,null,null,3.0773405050918199]
[null,null,null,null,"Low pressure inlets depn","Yes",null,null,null,null,null,94.176119920100192,null,null,null,null,3.6192726820813377]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H404:H453)","v":0},0,0,0,1701.9945993845722,0,{"$f":"SUM(N404:N453)","v":0},0,0,2065.4685317962912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT404:BT453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP404:CP453)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Telemetry",null,null,{"$f":"IF(COUNTA($G462:G462)=SUM($11:$11)-1, H407+SUMPRODUCT(I245:Q245, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:H462)=SUM($11:$11)-1, I407+SUMPRODUCT(J245:R245, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:I462)=SUM($11:$11)-1, J407+SUMPRODUCT(K245:S245, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:J462)=SUM($11:$11)-1, K407+SUMPRODUCT(L245:T245, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:K462)=SUM($11:$11)-1, L407+SUMPRODUCT(M245:U245, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:L462)=SUM($11:$11)-1, M407+SUMPRODUCT(N245:V245, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:M462)=SUM($11:$11)-1, N407+SUMPRODUCT(O245:W245, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:N462)=SUM($11:$11)-1, O407+SUMPRODUCT(P245:X245, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:O462)=SUM($11:$11)-1, P407+SUMPRODUCT(Q245:Y245, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:P462)=SUM($11:$11)-1, Q407+SUMPRODUCT(R245:Z245, 1/R$15:Z$15)*Q$15, \"\")","v":3.0773405050918199},{"$f":"IF(COUNTA($G462:Q462)=SUM($11:$11)-1, R407+SUMPRODUCT(S245:AA245, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:R462)=SUM($11:$11)-1, S407+SUMPRODUCT(T245:AB245, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:S462)=SUM($11:$11)-1, T407+SUMPRODUCT(U245:AC245, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:T462)=SUM($11:$11)-1, U407+SUMPRODUCT(V245:AD245, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:U462)=SUM($11:$11)-1, V407+SUMPRODUCT(W245:AE245, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:V462)=SUM($11:$11)-1, W407+SUMPRODUCT(X245:AF245, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:W462)=SUM($11:$11)-1, X407+SUMPRODUCT(Y245:AG245, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:X462)=SUM($11:$11)-1, Y407+SUMPRODUCT(Z245:AH245, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:Y462)=SUM($11:$11)-1, Z407+SUMPRODUCT(AA245:AI245, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:Z462)=SUM($11:$11)-1, AA407+SUMPRODUCT(AB245:AJ245, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AA462)=SUM($11:$11)-1, AB407+SUMPRODUCT(AC245:AK245, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AB462)=SUM($11:$11)-1, AC407+SUMPRODUCT(AD245:AL245, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AC462)=SUM($11:$11)-1, AD407+SUMPRODUCT(AE245:AM245, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AD462)=SUM($11:$11)-1, AE407+SUMPRODUCT(AF245:AN245, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AE462)=SUM($11:$11)-1, AF407+SUMPRODUCT(AG245:AO245, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AF462)=SUM($11:$11)-1, AG407+SUMPRODUCT(AH245:AP245, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AG462)=SUM($11:$11)-1, AH407+SUMPRODUCT(AI245:AQ245, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AH462)=SUM($11:$11)-1, AI407+SUMPRODUCT(AJ245:AR245, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AI462)=SUM($11:$11)-1, AJ407+SUMPRODUCT(AK245:AS245, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AJ462)=SUM($11:$11)-1, AK407+SUMPRODUCT(AL245:AT245, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AK462)=SUM($11:$11)-1, AL407+SUMPRODUCT(AM245:AU245, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AL462)=SUM($11:$11)-1, AM407+SUMPRODUCT(AN245:AV245, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AM462)=SUM($11:$11)-1, AN407+SUMPRODUCT(AO245:AW245, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AN462)=SUM($11:$11)-1, AO407+SUMPRODUCT(AP245:AX245, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AO462)=SUM($11:$11)-1, AP407+SUMPRODUCT(AQ245:AY245, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AP462)=SUM($11:$11)-1, AQ407+SUMPRODUCT(AR245:AZ245, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AQ462)=SUM($11:$11)-1, AR407+SUMPRODUCT(AS245:BA245, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AR462)=SUM($11:$11)-1, AS407+SUMPRODUCT(AT245:BB245, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AS462)=SUM($11:$11)-1, AT407+SUMPRODUCT(AU245:BC245, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AT462)=SUM($11:$11)-1, AU407+SUMPRODUCT(AV245:BD245, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AU462)=SUM($11:$11)-1, AV407+SUMPRODUCT(AW245:BE245, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AV462)=SUM($11:$11)-1, AW407+SUMPRODUCT(AX245:BF245, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AW462)=SUM($11:$11)-1, AX407+SUMPRODUCT(AY245:BG245, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AX462)=SUM($11:$11)-1, AY407+SUMPRODUCT(AZ245:BH245, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AY462)=SUM($11:$11)-1, AZ407+SUMPRODUCT(BA245:BI245, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:AZ462)=SUM($11:$11)-1, BA407+SUMPRODUCT(BB245:BJ245, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BA462)=SUM($11:$11)-1, BB407+SUMPRODUCT(BC245:BK245, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BB462)=SUM($11:$11)-1, BC407+SUMPRODUCT(BD245:BL245, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BC462)=SUM($11:$11)-1, BD407+SUMPRODUCT(BE245:BM245, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BD462)=SUM($11:$11)-1, BE407+SUMPRODUCT(BF245:BN245, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BE462)=SUM($11:$11)-1, BF407+SUMPRODUCT(BG245:BO245, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BF462)=SUM($11:$11)-1, BG407+SUMPRODUCT(BH245:BP245, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BG462)=SUM($11:$11)-1, BH407+SUMPRODUCT(BI245:BQ245, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BH462)=SUM($11:$11)-1, BI407+SUMPRODUCT(BJ245:BR245, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BI462)=SUM($11:$11)-1, BJ407+SUMPRODUCT(BK245:BS245, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BJ462)=SUM($11:$11)-1, BK407+SUMPRODUCT(BL245:BT245, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BK462)=SUM($11:$11)-1, BL407+SUMPRODUCT(BM245:BU245, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BL462)=SUM($11:$11)-1, BM407+SUMPRODUCT(BN245:BV245, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BM462)=SUM($11:$11)-1, BN407+SUMPRODUCT(BO245:BW245, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BN462)=SUM($11:$11)-1, BO407+SUMPRODUCT(BP245:BX245, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BO462)=SUM($11:$11)-1, BP407+SUMPRODUCT(BQ245:BY245, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BP462)=SUM($11:$11)-1, BQ407+SUMPRODUCT(BR245:BZ245, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BQ462)=SUM($11:$11)-1, BR407+SUMPRODUCT(BS245:CA245, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BR462)=SUM($11:$11)-1, BS407+SUMPRODUCT(BT245:CB245, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BS462)=SUM($11:$11)-1, BT407+SUMPRODUCT(BU245:CC245, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BT462)=SUM($11:$11)-1, BU407+SUMPRODUCT(BV245:CD245, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BU462)=SUM($11:$11)-1, BV407+SUMPRODUCT(BW245:CE245, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BV462)=SUM($11:$11)-1, BW407+SUMPRODUCT(BX245:CF245, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BW462)=SUM($11:$11)-1, BX407+SUMPRODUCT(BY245:CG245, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BX462)=SUM($11:$11)-1, BY407+SUMPRODUCT(BZ245:CH245, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BY462)=SUM($11:$11)-1, BZ407+SUMPRODUCT(CA245:CI245, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:BZ462)=SUM($11:$11)-1, CA407+SUMPRODUCT(CB245:CJ245, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CA462)=SUM($11:$11)-1, CB407+SUMPRODUCT(CC245:CK245, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CB462)=SUM($11:$11)-1, CC407+SUMPRODUCT(CD245:CL245, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CC462)=SUM($11:$11)-1, CD407+SUMPRODUCT(CE245:CM245, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CD462)=SUM($11:$11)-1, CE407+SUMPRODUCT(CF245:CN245, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CE462)=SUM($11:$11)-1, CF407+SUMPRODUCT(CG245:CO245, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CF462)=SUM($11:$11)-1, CG407+SUMPRODUCT(CH245:CP245, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CG462)=SUM($11:$11)-1, CH407+SUMPRODUCT(CI245:CQ245, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CH462)=SUM($11:$11)-1, CI407+SUMPRODUCT(CJ245:CR245, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CI462)=SUM($11:$11)-1, CJ407+SUMPRODUCT(CK245:CS245, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CJ462)=SUM($11:$11)-1, CK407+SUMPRODUCT(CL245:CT245, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CK462)=SUM($11:$11)-1, CL407+SUMPRODUCT(CM245:CU245, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CL462)=SUM($11:$11)-1, CM407+SUMPRODUCT(CN245:CV245, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CM462)=SUM($11:$11)-1, CN407+SUMPRODUCT(CO245:CW245, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CN462)=SUM($11:$11)-1, CO407+SUMPRODUCT(CP245:CX245, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CO462)=SUM($11:$11)-1, CP407+SUMPRODUCT(CQ245:CY245, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CP462)=SUM($11:$11)-1, CQ407+SUMPRODUCT(CR245:CZ245, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CQ462)=SUM($11:$11)-1, CR407+SUMPRODUCT(CS245:DA245, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CR462)=SUM($11:$11)-1, CS407+SUMPRODUCT(CT245:DB245, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CS462)=SUM($11:$11)-1, CT407+SUMPRODUCT(CU245:DC245, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CT462)=SUM($11:$11)-1, CU407+SUMPRODUCT(CV245:DD245, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CU462)=SUM($11:$11)-1, CV407+SUMPRODUCT(CW245:DE245, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CV462)=SUM($11:$11)-1, CW407+SUMPRODUCT(CX245:DF245, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CW462)=SUM($11:$11)-1, CX407+SUMPRODUCT(CY245:DG245, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G462:CX462)=SUM($11:$11)-1, CY407+SUMPRODUCT(CZ245:DH245, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,"Low pressure inlets depn",null,null,{"$f":"IF(COUNTA($G467:G467)=SUM($11:$11)-1, H412+SUMPRODUCT(I250:Q250, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:H467)=SUM($11:$11)-1, I412+SUMPRODUCT(J250:R250, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:I467)=SUM($11:$11)-1, J412+SUMPRODUCT(K250:S250, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:J467)=SUM($11:$11)-1, K412+SUMPRODUCT(L250:T250, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:K467)=SUM($11:$11)-1, L412+SUMPRODUCT(M250:U250, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:L467)=SUM($11:$11)-1, M412+SUMPRODUCT(N250:V250, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:M467)=SUM($11:$11)-1, N412+SUMPRODUCT(O250:W250, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:N467)=SUM($11:$11)-1, O412+SUMPRODUCT(P250:X250, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:O467)=SUM($11:$11)-1, P412+SUMPRODUCT(Q250:Y250, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:P467)=SUM($11:$11)-1, Q412+SUMPRODUCT(R250:Z250, 1/R$15:Z$15)*Q$15, \"\")","v":3.6192726820813377},{"$f":"IF(COUNTA($G467:Q467)=SUM($11:$11)-1, R412+SUMPRODUCT(S250:AA250, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:R467)=SUM($11:$11)-1, S412+SUMPRODUCT(T250:AB250, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:S467)=SUM($11:$11)-1, T412+SUMPRODUCT(U250:AC250, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:T467)=SUM($11:$11)-1, U412+SUMPRODUCT(V250:AD250, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:U467)=SUM($11:$11)-1, V412+SUMPRODUCT(W250:AE250, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:V467)=SUM($11:$11)-1, W412+SUMPRODUCT(X250:AF250, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:W467)=SUM($11:$11)-1, X412+SUMPRODUCT(Y250:AG250, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:X467)=SUM($11:$11)-1, Y412+SUMPRODUCT(Z250:AH250, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:Y467)=SUM($11:$11)-1, Z412+SUMPRODUCT(AA250:AI250, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:Z467)=SUM($11:$11)-1, AA412+SUMPRODUCT(AB250:AJ250, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AA467)=SUM($11:$11)-1, AB412+SUMPRODUCT(AC250:AK250, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AB467)=SUM($11:$11)-1, AC412+SUMPRODUCT(AD250:AL250, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AC467)=SUM($11:$11)-1, AD412+SUMPRODUCT(AE250:AM250, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AD467)=SUM($11:$11)-1, AE412+SUMPRODUCT(AF250:AN250, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AE467)=SUM($11:$11)-1, AF412+SUMPRODUCT(AG250:AO250, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AF467)=SUM($11:$11)-1, AG412+SUMPRODUCT(AH250:AP250, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AG467)=SUM($11:$11)-1, AH412+SUMPRODUCT(AI250:AQ250, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AH467)=SUM($11:$11)-1, AI412+SUMPRODUCT(AJ250:AR250, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AI467)=SUM($11:$11)-1, AJ412+SUMPRODUCT(AK250:AS250, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AJ467)=SUM($11:$11)-1, AK412+SUMPRODUCT(AL250:AT250, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AK467)=SUM($11:$11)-1, AL412+SUMPRODUCT(AM250:AU250, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AL467)=SUM($11:$11)-1, AM412+SUMPRODUCT(AN250:AV250, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AM467)=SUM($11:$11)-1, AN412+SUMPRODUCT(AO250:AW250, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AN467)=SUM($11:$11)-1, AO412+SUMPRODUCT(AP250:AX250, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AO467)=SUM($11:$11)-1, AP412+SUMPRODUCT(AQ250:AY250, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AP467)=SUM($11:$11)-1, AQ412+SUMPRODUCT(AR250:AZ250, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AQ467)=SUM($11:$11)-1, AR412+SUMPRODUCT(AS250:BA250, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AR467)=SUM($11:$11)-1, AS412+SUMPRODUCT(AT250:BB250, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AS467)=SUM($11:$11)-1, AT412+SUMPRODUCT(AU250:BC250, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AT467)=SUM($11:$11)-1, AU412+SUMPRODUCT(AV250:BD250, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AU467)=SUM($11:$11)-1, AV412+SUMPRODUCT(AW250:BE250, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AV467)=SUM($11:$11)-1, AW412+SUMPRODUCT(AX250:BF250, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AW467)=SUM($11:$11)-1, AX412+SUMPRODUCT(AY250:BG250, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AX467)=SUM($11:$11)-1, AY412+SUMPRODUCT(AZ250:BH250, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AY467)=SUM($11:$11)-1, AZ412+SUMPRODUCT(BA250:BI250, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:AZ467)=SUM($11:$11)-1, BA412+SUMPRODUCT(BB250:BJ250, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BA467)=SUM($11:$11)-1, BB412+SUMPRODUCT(BC250:BK250, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BB467)=SUM($11:$11)-1, BC412+SUMPRODUCT(BD250:BL250, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BC467)=SUM($11:$11)-1, BD412+SUMPRODUCT(BE250:BM250, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BD467)=SUM($11:$11)-1, BE412+SUMPRODUCT(BF250:BN250, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BE467)=SUM($11:$11)-1, BF412+SUMPRODUCT(BG250:BO250, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BF467)=SUM($11:$11)-1, BG412+SUMPRODUCT(BH250:BP250, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BG467)=SUM($11:$11)-1, BH412+SUMPRODUCT(BI250:BQ250, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BH467)=SUM($11:$11)-1, BI412+SUMPRODUCT(BJ250:BR250, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BI467)=SUM($11:$11)-1, BJ412+SUMPRODUCT(BK250:BS250, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BJ467)=SUM($11:$11)-1, BK412+SUMPRODUCT(BL250:BT250, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BK467)=SUM($11:$11)-1, BL412+SUMPRODUCT(BM250:BU250, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BL467)=SUM($11:$11)-1, BM412+SUMPRODUCT(BN250:BV250, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BM467)=SUM($11:$11)-1, BN412+SUMPRODUCT(BO250:BW250, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BN467)=SUM($11:$11)-1, BO412+SUMPRODUCT(BP250:BX250, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BO467)=SUM($11:$11)-1, BP412+SUMPRODUCT(BQ250:BY250, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BP467)=SUM($11:$11)-1, BQ412+SUMPRODUCT(BR250:BZ250, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BQ467)=SUM($11:$11)-1, BR412+SUMPRODUCT(BS250:CA250, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BR467)=SUM($11:$11)-1, BS412+SUMPRODUCT(BT250:CB250, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BS467)=SUM($11:$11)-1, BT412+SUMPRODUCT(BU250:CC250, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BT467)=SUM($11:$11)-1, BU412+SUMPRODUCT(BV250:CD250, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BU467)=SUM($11:$11)-1, BV412+SUMPRODUCT(BW250:CE250, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BV467)=SUM($11:$11)-1, BW412+SUMPRODUCT(BX250:CF250, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BW467)=SUM($11:$11)-1, BX412+SUMPRODUCT(BY250:CG250, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BX467)=SUM($11:$11)-1, BY412+SUMPRODUCT(BZ250:CH250, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BY467)=SUM($11:$11)-1, BZ412+SUMPRODUCT(CA250:CI250, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:BZ467)=SUM($11:$11)-1, CA412+SUMPRODUCT(CB250:CJ250, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CA467)=SUM($11:$11)-1, CB412+SUMPRODUCT(CC250:CK250, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CB467)=SUM($11:$11)-1, CC412+SUMPRODUCT(CD250:CL250, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CC467)=SUM($11:$11)-1, CD412+SUMPRODUCT(CE250:CM250, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CD467)=SUM($11:$11)-1, CE412+SUMPRODUCT(CF250:CN250, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CE467)=SUM($11:$11)-1, CF412+SUMPRODUCT(CG250:CO250, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CF467)=SUM($11:$11)-1, CG412+SUMPRODUCT(CH250:CP250, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CG467)=SUM($11:$11)-1, CH412+SUMPRODUCT(CI250:CQ250, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CH467)=SUM($11:$11)-1, CI412+SUMPRODUCT(CJ250:CR250, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CI467)=SUM($11:$11)-1, CJ412+SUMPRODUCT(CK250:CS250, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CJ467)=SUM($11:$11)-1, CK412+SUMPRODUCT(CL250:CT250, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CK467)=SUM($11:$11)-1, CL412+SUMPRODUCT(CM250:CU250, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CL467)=SUM($11:$11)-1, CM412+SUMPRODUCT(CN250:CV250, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CM467)=SUM($11:$11)-1, CN412+SUMPRODUCT(CO250:CW250, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CN467)=SUM($11:$11)-1, CO412+SUMPRODUCT(CP250:CX250, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CO467)=SUM($11:$11)-1, CP412+SUMPRODUCT(CQ250:CY250, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CP467)=SUM($11:$11)-1, CQ412+SUMPRODUCT(CR250:CZ250, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CQ467)=SUM($11:$11)-1, CR412+SUMPRODUCT(CS250:DA250, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CR467)=SUM($11:$11)-1, CS412+SUMPRODUCT(CT250:DB250, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CS467)=SUM($11:$11)-1, CT412+SUMPRODUCT(CU250:DC250, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CT467)=SUM($11:$11)-1, CU412+SUMPRODUCT(CV250:DD250, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CU467)=SUM($11:$11)-1, CV412+SUMPRODUCT(CW250:DE250, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CV467)=SUM($11:$11)-1, CW412+SUMPRODUCT(CX250:DF250, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CW467)=SUM($11:$11)-1, CX412+SUMPRODUCT(CY250:DG250, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G467:CX467)=SUM($11:$11)-1, CY412+SUMPRODUCT(CZ250:DH250, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G475:G475)=SUM($11:$11)-1, H420+SUMPRODUCT(I258:Q258, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:H475)=SUM($11:$11)-1, I420+SUMPRODUCT(J258:R258, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:I475)=SUM($11:$11)-1, J420+SUMPRODUCT(K258:S258, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:J475)=SUM($11:$11)-1, K420+SUMPRODUCT(L258:T258, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:K475)=SUM($11:$11)-1, L420+SUMPRODUCT(M258:U258, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:L475)=SUM($11:$11)-1, M420+SUMPRODUCT(N258:V258, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:M475)=SUM($11:$11)-1, N420+SUMPRODUCT(O258:W258, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:N475)=SUM($11:$11)-1, O420+SUMPRODUCT(P258:X258, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:O475)=SUM($11:$11)-1, P420+SUMPRODUCT(Q258:Y258, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:P475)=SUM($11:$11)-1, Q420+SUMPRODUCT(R258:Z258, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G475:Q475)=SUM($11:$11)-1, R420+SUMPRODUCT(S258:AA258, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:R475)=SUM($11:$11)-1, S420+SUMPRODUCT(T258:AB258, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:S475)=SUM($11:$11)-1, T420+SUMPRODUCT(U258:AC258, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:T475)=SUM($11:$11)-1, U420+SUMPRODUCT(V258:AD258, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:U475)=SUM($11:$11)-1, V420+SUMPRODUCT(W258:AE258, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:V475)=SUM($11:$11)-1, W420+SUMPRODUCT(X258:AF258, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:W475)=SUM($11:$11)-1, X420+SUMPRODUCT(Y258:AG258, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:X475)=SUM($11:$11)-1, Y420+SUMPRODUCT(Z258:AH258, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:Y475)=SUM($11:$11)-1, Z420+SUMPRODUCT(AA258:AI258, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:Z475)=SUM($11:$11)-1, AA420+SUMPRODUCT(AB258:AJ258, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AA475)=SUM($11:$11)-1, AB420+SUMPRODUCT(AC258:AK258, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AB475)=SUM($11:$11)-1, AC420+SUMPRODUCT(AD258:AL258, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AC475)=SUM($11:$11)-1, AD420+SUMPRODUCT(AE258:AM258, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AD475)=SUM($11:$11)-1, AE420+SUMPRODUCT(AF258:AN258, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AE475)=SUM($11:$11)-1, AF420+SUMPRODUCT(AG258:AO258, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AF475)=SUM($11:$11)-1, AG420+SUMPRODUCT(AH258:AP258, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AG475)=SUM($11:$11)-1, AH420+SUMPRODUCT(AI258:AQ258, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AH475)=SUM($11:$11)-1, AI420+SUMPRODUCT(AJ258:AR258, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AI475)=SUM($11:$11)-1, AJ420+SUMPRODUCT(AK258:AS258, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AJ475)=SUM($11:$11)-1, AK420+SUMPRODUCT(AL258:AT258, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AK475)=SUM($11:$11)-1, AL420+SUMPRODUCT(AM258:AU258, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AL475)=SUM($11:$11)-1, AM420+SUMPRODUCT(AN258:AV258, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AM475)=SUM($11:$11)-1, AN420+SUMPRODUCT(AO258:AW258, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AN475)=SUM($11:$11)-1, AO420+SUMPRODUCT(AP258:AX258, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AO475)=SUM($11:$11)-1, AP420+SUMPRODUCT(AQ258:AY258, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AP475)=SUM($11:$11)-1, AQ420+SUMPRODUCT(AR258:AZ258, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AQ475)=SUM($11:$11)-1, AR420+SUMPRODUCT(AS258:BA258, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AR475)=SUM($11:$11)-1, AS420+SUMPRODUCT(AT258:BB258, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AS475)=SUM($11:$11)-1, AT420+SUMPRODUCT(AU258:BC258, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AT475)=SUM($11:$11)-1, AU420+SUMPRODUCT(AV258:BD258, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AU475)=SUM($11:$11)-1, AV420+SUMPRODUCT(AW258:BE258, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AV475)=SUM($11:$11)-1, AW420+SUMPRODUCT(AX258:BF258, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AW475)=SUM($11:$11)-1, AX420+SUMPRODUCT(AY258:BG258, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AX475)=SUM($11:$11)-1, AY420+SUMPRODUCT(AZ258:BH258, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AY475)=SUM($11:$11)-1, AZ420+SUMPRODUCT(BA258:BI258, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:AZ475)=SUM($11:$11)-1, BA420+SUMPRODUCT(BB258:BJ258, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BA475)=SUM($11:$11)-1, BB420+SUMPRODUCT(BC258:BK258, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BB475)=SUM($11:$11)-1, BC420+SUMPRODUCT(BD258:BL258, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BC475)=SUM($11:$11)-1, BD420+SUMPRODUCT(BE258:BM258, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BD475)=SUM($11:$11)-1, BE420+SUMPRODUCT(BF258:BN258, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BE475)=SUM($11:$11)-1, BF420+SUMPRODUCT(BG258:BO258, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BF475)=SUM($11:$11)-1, BG420+SUMPRODUCT(BH258:BP258, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BG475)=SUM($11:$11)-1, BH420+SUMPRODUCT(BI258:BQ258, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BH475)=SUM($11:$11)-1, BI420+SUMPRODUCT(BJ258:BR258, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BI475)=SUM($11:$11)-1, BJ420+SUMPRODUCT(BK258:BS258, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BJ475)=SUM($11:$11)-1, BK420+SUMPRODUCT(BL258:BT258, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BK475)=SUM($11:$11)-1, BL420+SUMPRODUCT(BM258:BU258, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BL475)=SUM($11:$11)-1, BM420+SUMPRODUCT(BN258:BV258, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BM475)=SUM($11:$11)-1, BN420+SUMPRODUCT(BO258:BW258, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BN475)=SUM($11:$11)-1, BO420+SUMPRODUCT(BP258:BX258, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BO475)=SUM($11:$11)-1, BP420+SUMPRODUCT(BQ258:BY258, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BP475)=SUM($11:$11)-1, BQ420+SUMPRODUCT(BR258:BZ258, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BQ475)=SUM($11:$11)-1, BR420+SUMPRODUCT(BS258:CA258, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BR475)=SUM($11:$11)-1, BS420+SUMPRODUCT(BT258:CB258, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BS475)=SUM($11:$11)-1, BT420+SUMPRODUCT(BU258:CC258, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BT475)=SUM($11:$11)-1, BU420+SUMPRODUCT(BV258:CD258, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BU475)=SUM($11:$11)-1, BV420+SUMPRODUCT(BW258:CE258, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BV475)=SUM($11:$11)-1, BW420+SUMPRODUCT(BX258:CF258, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BW475)=SUM($11:$11)-1, BX420+SUMPRODUCT(BY258:CG258, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BX475)=SUM($11:$11)-1, BY420+SUMPRODUCT(BZ258:CH258, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BY475)=SUM($11:$11)-1, BZ420+SUMPRODUCT(CA258:CI258, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:BZ475)=SUM($11:$11)-1, CA420+SUMPRODUCT(CB258:CJ258, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CA475)=SUM($11:$11)-1, CB420+SUMPRODUCT(CC258:CK258, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CB475)=SUM($11:$11)-1, CC420+SUMPRODUCT(CD258:CL258, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CC475)=SUM($11:$11)-1, CD420+SUMPRODUCT(CE258:CM258, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CD475)=SUM($11:$11)-1, CE420+SUMPRODUCT(CF258:CN258, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CE475)=SUM($11:$11)-1, CF420+SUMPRODUCT(CG258:CO258, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CF475)=SUM($11:$11)-1, CG420+SUMPRODUCT(CH258:CP258, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CG475)=SUM($11:$11)-1, CH420+SUMPRODUCT(CI258:CQ258, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CH475)=SUM($11:$11)-1, CI420+SUMPRODUCT(CJ258:CR258, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CI475)=SUM($11:$11)-1, CJ420+SUMPRODUCT(CK258:CS258, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CJ475)=SUM($11:$11)-1, CK420+SUMPRODUCT(CL258:CT258, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CK475)=SUM($11:$11)-1, CL420+SUMPRODUCT(CM258:CU258, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CL475)=SUM($11:$11)-1, CM420+SUMPRODUCT(CN258:CV258, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CM475)=SUM($11:$11)-1, CN420+SUMPRODUCT(CO258:CW258, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CN475)=SUM($11:$11)-1, CO420+SUMPRODUCT(CP258:CX258, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CO475)=SUM($11:$11)-1, CP420+SUMPRODUCT(CQ258:CY258, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CP475)=SUM($11:$11)-1, CQ420+SUMPRODUCT(CR258:CZ258, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CQ475)=SUM($11:$11)-1, CR420+SUMPRODUCT(CS258:DA258, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CR475)=SUM($11:$11)-1, CS420+SUMPRODUCT(CT258:DB258, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CS475)=SUM($11:$11)-1, CT420+SUMPRODUCT(CU258:DC258, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CT475)=SUM($11:$11)-1, CU420+SUMPRODUCT(CV258:DD258, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CU475)=SUM($11:$11)-1, CV420+SUMPRODUCT(CW258:DE258, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CV475)=SUM($11:$11)-1, CW420+SUMPRODUCT(CX258:DF258, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CW475)=SUM($11:$11)-1, CX420+SUMPRODUCT(CY258:DG258, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G475:CX475)=SUM($11:$11)-1, CY420+SUMPRODUCT(CZ258:DH258, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G483:G483)=SUM($11:$11)-1, H428+SUMPRODUCT(I266:Q266, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:H483)=SUM($11:$11)-1, I428+SUMPRODUCT(J266:R266, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:I483)=SUM($11:$11)-1, J428+SUMPRODUCT(K266:S266, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:J483)=SUM($11:$11)-1, K428+SUMPRODUCT(L266:T266, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:K483)=SUM($11:$11)-1, L428+SUMPRODUCT(M266:U266, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:L483)=SUM($11:$11)-1, M428+SUMPRODUCT(N266:V266, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:M483)=SUM($11:$11)-1, N428+SUMPRODUCT(O266:W266, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:N483)=SUM($11:$11)-1, O428+SUMPRODUCT(P266:X266, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:O483)=SUM($11:$11)-1, P428+SUMPRODUCT(Q266:Y266, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:P483)=SUM($11:$11)-1, Q428+SUMPRODUCT(R266:Z266, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G483:Q483)=SUM($11:$11)-1, R428+SUMPRODUCT(S266:AA266, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:R483)=SUM($11:$11)-1, S428+SUMPRODUCT(T266:AB266, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:S483)=SUM($11:$11)-1, T428+SUMPRODUCT(U266:AC266, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:T483)=SUM($11:$11)-1, U428+SUMPRODUCT(V266:AD266, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:U483)=SUM($11:$11)-1, V428+SUMPRODUCT(W266:AE266, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:V483)=SUM($11:$11)-1, W428+SUMPRODUCT(X266:AF266, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:W483)=SUM($11:$11)-1, X428+SUMPRODUCT(Y266:AG266, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:X483)=SUM($11:$11)-1, Y428+SUMPRODUCT(Z266:AH266, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:Y483)=SUM($11:$11)-1, Z428+SUMPRODUCT(AA266:AI266, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:Z483)=SUM($11:$11)-1, AA428+SUMPRODUCT(AB266:AJ266, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AA483)=SUM($11:$11)-1, AB428+SUMPRODUCT(AC266:AK266, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AB483)=SUM($11:$11)-1, AC428+SUMPRODUCT(AD266:AL266, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AC483)=SUM($11:$11)-1, AD428+SUMPRODUCT(AE266:AM266, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AD483)=SUM($11:$11)-1, AE428+SUMPRODUCT(AF266:AN266, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AE483)=SUM($11:$11)-1, AF428+SUMPRODUCT(AG266:AO266, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AF483)=SUM($11:$11)-1, AG428+SUMPRODUCT(AH266:AP266, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AG483)=SUM($11:$11)-1, AH428+SUMPRODUCT(AI266:AQ266, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AH483)=SUM($11:$11)-1, AI428+SUMPRODUCT(AJ266:AR266, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AI483)=SUM($11:$11)-1, AJ428+SUMPRODUCT(AK266:AS266, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AJ483)=SUM($11:$11)-1, AK428+SUMPRODUCT(AL266:AT266, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AK483)=SUM($11:$11)-1, AL428+SUMPRODUCT(AM266:AU266, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AL483)=SUM($11:$11)-1, AM428+SUMPRODUCT(AN266:AV266, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AM483)=SUM($11:$11)-1, AN428+SUMPRODUCT(AO266:AW266, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AN483)=SUM($11:$11)-1, AO428+SUMPRODUCT(AP266:AX266, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AO483)=SUM($11:$11)-1, AP428+SUMPRODUCT(AQ266:AY266, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AP483)=SUM($11:$11)-1, AQ428+SUMPRODUCT(AR266:AZ266, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AQ483)=SUM($11:$11)-1, AR428+SUMPRODUCT(AS266:BA266, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AR483)=SUM($11:$11)-1, AS428+SUMPRODUCT(AT266:BB266, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AS483)=SUM($11:$11)-1, AT428+SUMPRODUCT(AU266:BC266, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AT483)=SUM($11:$11)-1, AU428+SUMPRODUCT(AV266:BD266, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AU483)=SUM($11:$11)-1, AV428+SUMPRODUCT(AW266:BE266, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AV483)=SUM($11:$11)-1, AW428+SUMPRODUCT(AX266:BF266, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AW483)=SUM($11:$11)-1, AX428+SUMPRODUCT(AY266:BG266, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AX483)=SUM($11:$11)-1, AY428+SUMPRODUCT(AZ266:BH266, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AY483)=SUM($11:$11)-1, AZ428+SUMPRODUCT(BA266:BI266, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:AZ483)=SUM($11:$11)-1, BA428+SUMPRODUCT(BB266:BJ266, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BA483)=SUM($11:$11)-1, BB428+SUMPRODUCT(BC266:BK266, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BB483)=SUM($11:$11)-1, BC428+SUMPRODUCT(BD266:BL266, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BC483)=SUM($11:$11)-1, BD428+SUMPRODUCT(BE266:BM266, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BD483)=SUM($11:$11)-1, BE428+SUMPRODUCT(BF266:BN266, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BE483)=SUM($11:$11)-1, BF428+SUMPRODUCT(BG266:BO266, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BF483)=SUM($11:$11)-1, BG428+SUMPRODUCT(BH266:BP266, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BG483)=SUM($11:$11)-1, BH428+SUMPRODUCT(BI266:BQ266, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BH483)=SUM($11:$11)-1, BI428+SUMPRODUCT(BJ266:BR266, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BI483)=SUM($11:$11)-1, BJ428+SUMPRODUCT(BK266:BS266, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BJ483)=SUM($11:$11)-1, BK428+SUMPRODUCT(BL266:BT266, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BK483)=SUM($11:$11)-1, BL428+SUMPRODUCT(BM266:BU266, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BL483)=SUM($11:$11)-1, BM428+SUMPRODUCT(BN266:BV266, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BM483)=SUM($11:$11)-1, BN428+SUMPRODUCT(BO266:BW266, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BN483)=SUM($11:$11)-1, BO428+SUMPRODUCT(BP266:BX266, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BO483)=SUM($11:$11)-1, BP428+SUMPRODUCT(BQ266:BY266, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BP483)=SUM($11:$11)-1, BQ428+SUMPRODUCT(BR266:BZ266, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BQ483)=SUM($11:$11)-1, BR428+SUMPRODUCT(BS266:CA266, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BR483)=SUM($11:$11)-1, BS428+SUMPRODUCT(BT266:CB266, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BS483)=SUM($11:$11)-1, BT428+SUMPRODUCT(BU266:CC266, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BT483)=SUM($11:$11)-1, BU428+SUMPRODUCT(BV266:CD266, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BU483)=SUM($11:$11)-1, BV428+SUMPRODUCT(BW266:CE266, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BV483)=SUM($11:$11)-1, BW428+SUMPRODUCT(BX266:CF266, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BW483)=SUM($11:$11)-1, BX428+SUMPRODUCT(BY266:CG266, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BX483)=SUM($11:$11)-1, BY428+SUMPRODUCT(BZ266:CH266, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BY483)=SUM($11:$11)-1, BZ428+SUMPRODUCT(CA266:CI266, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:BZ483)=SUM($11:$11)-1, CA428+SUMPRODUCT(CB266:CJ266, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CA483)=SUM($11:$11)-1, CB428+SUMPRODUCT(CC266:CK266, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CB483)=SUM($11:$11)-1, CC428+SUMPRODUCT(CD266:CL266, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CC483)=SUM($11:$11)-1, CD428+SUMPRODUCT(CE266:CM266, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CD483)=SUM($11:$11)-1, CE428+SUMPRODUCT(CF266:CN266, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CE483)=SUM($11:$11)-1, CF428+SUMPRODUCT(CG266:CO266, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CF483)=SUM($11:$11)-1, CG428+SUMPRODUCT(CH266:CP266, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CG483)=SUM($11:$11)-1, CH428+SUMPRODUCT(CI266:CQ266, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CH483)=SUM($11:$11)-1, CI428+SUMPRODUCT(CJ266:CR266, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CI483)=SUM($11:$11)-1, CJ428+SUMPRODUCT(CK266:CS266, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CJ483)=SUM($11:$11)-1, CK428+SUMPRODUCT(CL266:CT266, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CK483)=SUM($11:$11)-1, CL428+SUMPRODUCT(CM266:CU266, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CL483)=SUM($11:$11)-1, CM428+SUMPRODUCT(CN266:CV266, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CM483)=SUM($11:$11)-1, CN428+SUMPRODUCT(CO266:CW266, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CN483)=SUM($11:$11)-1, CO428+SUMPRODUCT(CP266:CX266, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CO483)=SUM($11:$11)-1, CP428+SUMPRODUCT(CQ266:CY266, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CP483)=SUM($11:$11)-1, CQ428+SUMPRODUCT(CR266:CZ266, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CQ483)=SUM($11:$11)-1, CR428+SUMPRODUCT(CS266:DA266, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CR483)=SUM($11:$11)-1, CS428+SUMPRODUCT(CT266:DB266, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CS483)=SUM($11:$11)-1, CT428+SUMPRODUCT(CU266:DC266, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CT483)=SUM($11:$11)-1, CU428+SUMPRODUCT(CV266:DD266, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CU483)=SUM($11:$11)-1, CV428+SUMPRODUCT(CW266:DE266, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CV483)=SUM($11:$11)-1, CW428+SUMPRODUCT(CX266:DF266, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CW483)=SUM($11:$11)-1, CX428+SUMPRODUCT(CY266:DG266, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G483:CX483)=SUM($11:$11)-1, CY428+SUMPRODUCT(CZ266:DH266, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G488:G488)=SUM($11:$11)-1, H433+SUMPRODUCT(I271:Q271, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:H488)=SUM($11:$11)-1, I433+SUMPRODUCT(J271:R271, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:I488)=SUM($11:$11)-1, J433+SUMPRODUCT(K271:S271, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:J488)=SUM($11:$11)-1, K433+SUMPRODUCT(L271:T271, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:K488)=SUM($11:$11)-1, L433+SUMPRODUCT(M271:U271, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:L488)=SUM($11:$11)-1, M433+SUMPRODUCT(N271:V271, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:M488)=SUM($11:$11)-1, N433+SUMPRODUCT(O271:W271, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:N488)=SUM($11:$11)-1, O433+SUMPRODUCT(P271:X271, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:O488)=SUM($11:$11)-1, P433+SUMPRODUCT(Q271:Y271, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:P488)=SUM($11:$11)-1, Q433+SUMPRODUCT(R271:Z271, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G488:Q488)=SUM($11:$11)-1, R433+SUMPRODUCT(S271:AA271, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:R488)=SUM($11:$11)-1, S433+SUMPRODUCT(T271:AB271, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:S488)=SUM($11:$11)-1, T433+SUMPRODUCT(U271:AC271, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:T488)=SUM($11:$11)-1, U433+SUMPRODUCT(V271:AD271, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:U488)=SUM($11:$11)-1, V433+SUMPRODUCT(W271:AE271, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:V488)=SUM($11:$11)-1, W433+SUMPRODUCT(X271:AF271, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:W488)=SUM($11:$11)-1, X433+SUMPRODUCT(Y271:AG271, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:X488)=SUM($11:$11)-1, Y433+SUMPRODUCT(Z271:AH271, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:Y488)=SUM($11:$11)-1, Z433+SUMPRODUCT(AA271:AI271, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:Z488)=SUM($11:$11)-1, AA433+SUMPRODUCT(AB271:AJ271, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AA488)=SUM($11:$11)-1, AB433+SUMPRODUCT(AC271:AK271, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AB488)=SUM($11:$11)-1, AC433+SUMPRODUCT(AD271:AL271, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AC488)=SUM($11:$11)-1, AD433+SUMPRODUCT(AE271:AM271, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AD488)=SUM($11:$11)-1, AE433+SUMPRODUCT(AF271:AN271, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AE488)=SUM($11:$11)-1, AF433+SUMPRODUCT(AG271:AO271, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AF488)=SUM($11:$11)-1, AG433+SUMPRODUCT(AH271:AP271, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AG488)=SUM($11:$11)-1, AH433+SUMPRODUCT(AI271:AQ271, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AH488)=SUM($11:$11)-1, AI433+SUMPRODUCT(AJ271:AR271, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AI488)=SUM($11:$11)-1, AJ433+SUMPRODUCT(AK271:AS271, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AJ488)=SUM($11:$11)-1, AK433+SUMPRODUCT(AL271:AT271, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AK488)=SUM($11:$11)-1, AL433+SUMPRODUCT(AM271:AU271, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AL488)=SUM($11:$11)-1, AM433+SUMPRODUCT(AN271:AV271, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AM488)=SUM($11:$11)-1, AN433+SUMPRODUCT(AO271:AW271, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AN488)=SUM($11:$11)-1, AO433+SUMPRODUCT(AP271:AX271, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AO488)=SUM($11:$11)-1, AP433+SUMPRODUCT(AQ271:AY271, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AP488)=SUM($11:$11)-1, AQ433+SUMPRODUCT(AR271:AZ271, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AQ488)=SUM($11:$11)-1, AR433+SUMPRODUCT(AS271:BA271, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AR488)=SUM($11:$11)-1, AS433+SUMPRODUCT(AT271:BB271, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AS488)=SUM($11:$11)-1, AT433+SUMPRODUCT(AU271:BC271, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AT488)=SUM($11:$11)-1, AU433+SUMPRODUCT(AV271:BD271, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AU488)=SUM($11:$11)-1, AV433+SUMPRODUCT(AW271:BE271, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AV488)=SUM($11:$11)-1, AW433+SUMPRODUCT(AX271:BF271, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AW488)=SUM($11:$11)-1, AX433+SUMPRODUCT(AY271:BG271, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AX488)=SUM($11:$11)-1, AY433+SUMPRODUCT(AZ271:BH271, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AY488)=SUM($11:$11)-1, AZ433+SUMPRODUCT(BA271:BI271, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:AZ488)=SUM($11:$11)-1, BA433+SUMPRODUCT(BB271:BJ271, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BA488)=SUM($11:$11)-1, BB433+SUMPRODUCT(BC271:BK271, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BB488)=SUM($11:$11)-1, BC433+SUMPRODUCT(BD271:BL271, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BC488)=SUM($11:$11)-1, BD433+SUMPRODUCT(BE271:BM271, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BD488)=SUM($11:$11)-1, BE433+SUMPRODUCT(BF271:BN271, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BE488)=SUM($11:$11)-1, BF433+SUMPRODUCT(BG271:BO271, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BF488)=SUM($11:$11)-1, BG433+SUMPRODUCT(BH271:BP271, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BG488)=SUM($11:$11)-1, BH433+SUMPRODUCT(BI271:BQ271, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BH488)=SUM($11:$11)-1, BI433+SUMPRODUCT(BJ271:BR271, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BI488)=SUM($11:$11)-1, BJ433+SUMPRODUCT(BK271:BS271, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BJ488)=SUM($11:$11)-1, BK433+SUMPRODUCT(BL271:BT271, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BK488)=SUM($11:$11)-1, BL433+SUMPRODUCT(BM271:BU271, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BL488)=SUM($11:$11)-1, BM433+SUMPRODUCT(BN271:BV271, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BM488)=SUM($11:$11)-1, BN433+SUMPRODUCT(BO271:BW271, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BN488)=SUM($11:$11)-1, BO433+SUMPRODUCT(BP271:BX271, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BO488)=SUM($11:$11)-1, BP433+SUMPRODUCT(BQ271:BY271, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BP488)=SUM($11:$11)-1, BQ433+SUMPRODUCT(BR271:BZ271, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BQ488)=SUM($11:$11)-1, BR433+SUMPRODUCT(BS271:CA271, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BR488)=SUM($11:$11)-1, BS433+SUMPRODUCT(BT271:CB271, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BS488)=SUM($11:$11)-1, BT433+SUMPRODUCT(BU271:CC271, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BT488)=SUM($11:$11)-1, BU433+SUMPRODUCT(BV271:CD271, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BU488)=SUM($11:$11)-1, BV433+SUMPRODUCT(BW271:CE271, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BV488)=SUM($11:$11)-1, BW433+SUMPRODUCT(BX271:CF271, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BW488)=SUM($11:$11)-1, BX433+SUMPRODUCT(BY271:CG271, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BX488)=SUM($11:$11)-1, BY433+SUMPRODUCT(BZ271:CH271, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BY488)=SUM($11:$11)-1, BZ433+SUMPRODUCT(CA271:CI271, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:BZ488)=SUM($11:$11)-1, CA433+SUMPRODUCT(CB271:CJ271, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CA488)=SUM($11:$11)-1, CB433+SUMPRODUCT(CC271:CK271, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CB488)=SUM($11:$11)-1, CC433+SUMPRODUCT(CD271:CL271, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CC488)=SUM($11:$11)-1, CD433+SUMPRODUCT(CE271:CM271, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CD488)=SUM($11:$11)-1, CE433+SUMPRODUCT(CF271:CN271, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CE488)=SUM($11:$11)-1, CF433+SUMPRODUCT(CG271:CO271, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CF488)=SUM($11:$11)-1, CG433+SUMPRODUCT(CH271:CP271, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CG488)=SUM($11:$11)-1, CH433+SUMPRODUCT(CI271:CQ271, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CH488)=SUM($11:$11)-1, CI433+SUMPRODUCT(CJ271:CR271, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CI488)=SUM($11:$11)-1, CJ433+SUMPRODUCT(CK271:CS271, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CJ488)=SUM($11:$11)-1, CK433+SUMPRODUCT(CL271:CT271, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CK488)=SUM($11:$11)-1, CL433+SUMPRODUCT(CM271:CU271, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CL488)=SUM($11:$11)-1, CM433+SUMPRODUCT(CN271:CV271, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CM488)=SUM($11:$11)-1, CN433+SUMPRODUCT(CO271:CW271, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CN488)=SUM($11:$11)-1, CO433+SUMPRODUCT(CP271:CX271, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CO488)=SUM($11:$11)-1, CP433+SUMPRODUCT(CQ271:CY271, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CP488)=SUM($11:$11)-1, CQ433+SUMPRODUCT(CR271:CZ271, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CQ488)=SUM($11:$11)-1, CR433+SUMPRODUCT(CS271:DA271, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CR488)=SUM($11:$11)-1, CS433+SUMPRODUCT(CT271:DB271, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CS488)=SUM($11:$11)-1, CT433+SUMPRODUCT(CU271:DC271, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CT488)=SUM($11:$11)-1, CU433+SUMPRODUCT(CV271:DD271, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CU488)=SUM($11:$11)-1, CV433+SUMPRODUCT(CW271:DE271, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CV488)=SUM($11:$11)-1, CW433+SUMPRODUCT(CX271:DF271, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CW488)=SUM($11:$11)-1, CX433+SUMPRODUCT(CY271:DG271, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G488:CX488)=SUM($11:$11)-1, CY433+SUMPRODUCT(CZ271:DH271, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G495:G495)=SUM($11:$11)-1, H440+SUMPRODUCT(I278:Q278, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:H495)=SUM($11:$11)-1, I440+SUMPRODUCT(J278:R278, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:I495)=SUM($11:$11)-1, J440+SUMPRODUCT(K278:S278, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:J495)=SUM($11:$11)-1, K440+SUMPRODUCT(L278:T278, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:K495)=SUM($11:$11)-1, L440+SUMPRODUCT(M278:U278, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:L495)=SUM($11:$11)-1, M440+SUMPRODUCT(N278:V278, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:M495)=SUM($11:$11)-1, N440+SUMPRODUCT(O278:W278, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:N495)=SUM($11:$11)-1, O440+SUMPRODUCT(P278:X278, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:O495)=SUM($11:$11)-1, P440+SUMPRODUCT(Q278:Y278, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:P495)=SUM($11:$11)-1, Q440+SUMPRODUCT(R278:Z278, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G495:Q495)=SUM($11:$11)-1, R440+SUMPRODUCT(S278:AA278, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:R495)=SUM($11:$11)-1, S440+SUMPRODUCT(T278:AB278, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:S495)=SUM($11:$11)-1, T440+SUMPRODUCT(U278:AC278, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:T495)=SUM($11:$11)-1, U440+SUMPRODUCT(V278:AD278, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:U495)=SUM($11:$11)-1, V440+SUMPRODUCT(W278:AE278, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:V495)=SUM($11:$11)-1, W440+SUMPRODUCT(X278:AF278, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:W495)=SUM($11:$11)-1, X440+SUMPRODUCT(Y278:AG278, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:X495)=SUM($11:$11)-1, Y440+SUMPRODUCT(Z278:AH278, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:Y495)=SUM($11:$11)-1, Z440+SUMPRODUCT(AA278:AI278, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:Z495)=SUM($11:$11)-1, AA440+SUMPRODUCT(AB278:AJ278, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AA495)=SUM($11:$11)-1, AB440+SUMPRODUCT(AC278:AK278, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AB495)=SUM($11:$11)-1, AC440+SUMPRODUCT(AD278:AL278, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AC495)=SUM($11:$11)-1, AD440+SUMPRODUCT(AE278:AM278, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AD495)=SUM($11:$11)-1, AE440+SUMPRODUCT(AF278:AN278, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AE495)=SUM($11:$11)-1, AF440+SUMPRODUCT(AG278:AO278, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AF495)=SUM($11:$11)-1, AG440+SUMPRODUCT(AH278:AP278, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AG495)=SUM($11:$11)-1, AH440+SUMPRODUCT(AI278:AQ278, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AH495)=SUM($11:$11)-1, AI440+SUMPRODUCT(AJ278:AR278, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AI495)=SUM($11:$11)-1, AJ440+SUMPRODUCT(AK278:AS278, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AJ495)=SUM($11:$11)-1, AK440+SUMPRODUCT(AL278:AT278, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AK495)=SUM($11:$11)-1, AL440+SUMPRODUCT(AM278:AU278, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AL495)=SUM($11:$11)-1, AM440+SUMPRODUCT(AN278:AV278, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AM495)=SUM($11:$11)-1, AN440+SUMPRODUCT(AO278:AW278, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AN495)=SUM($11:$11)-1, AO440+SUMPRODUCT(AP278:AX278, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AO495)=SUM($11:$11)-1, AP440+SUMPRODUCT(AQ278:AY278, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AP495)=SUM($11:$11)-1, AQ440+SUMPRODUCT(AR278:AZ278, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AQ495)=SUM($11:$11)-1, AR440+SUMPRODUCT(AS278:BA278, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AR495)=SUM($11:$11)-1, AS440+SUMPRODUCT(AT278:BB278, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AS495)=SUM($11:$11)-1, AT440+SUMPRODUCT(AU278:BC278, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AT495)=SUM($11:$11)-1, AU440+SUMPRODUCT(AV278:BD278, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AU495)=SUM($11:$11)-1, AV440+SUMPRODUCT(AW278:BE278, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AV495)=SUM($11:$11)-1, AW440+SUMPRODUCT(AX278:BF278, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AW495)=SUM($11:$11)-1, AX440+SUMPRODUCT(AY278:BG278, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AX495)=SUM($11:$11)-1, AY440+SUMPRODUCT(AZ278:BH278, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AY495)=SUM($11:$11)-1, AZ440+SUMPRODUCT(BA278:BI278, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:AZ495)=SUM($11:$11)-1, BA440+SUMPRODUCT(BB278:BJ278, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BA495)=SUM($11:$11)-1, BB440+SUMPRODUCT(BC278:BK278, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BB495)=SUM($11:$11)-1, BC440+SUMPRODUCT(BD278:BL278, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BC495)=SUM($11:$11)-1, BD440+SUMPRODUCT(BE278:BM278, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BD495)=SUM($11:$11)-1, BE440+SUMPRODUCT(BF278:BN278, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BE495)=SUM($11:$11)-1, BF440+SUMPRODUCT(BG278:BO278, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BF495)=SUM($11:$11)-1, BG440+SUMPRODUCT(BH278:BP278, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BG495)=SUM($11:$11)-1, BH440+SUMPRODUCT(BI278:BQ278, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BH495)=SUM($11:$11)-1, BI440+SUMPRODUCT(BJ278:BR278, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BI495)=SUM($11:$11)-1, BJ440+SUMPRODUCT(BK278:BS278, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BJ495)=SUM($11:$11)-1, BK440+SUMPRODUCT(BL278:BT278, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BK495)=SUM($11:$11)-1, BL440+SUMPRODUCT(BM278:BU278, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BL495)=SUM($11:$11)-1, BM440+SUMPRODUCT(BN278:BV278, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BM495)=SUM($11:$11)-1, BN440+SUMPRODUCT(BO278:BW278, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BN495)=SUM($11:$11)-1, BO440+SUMPRODUCT(BP278:BX278, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BO495)=SUM($11:$11)-1, BP440+SUMPRODUCT(BQ278:BY278, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BP495)=SUM($11:$11)-1, BQ440+SUMPRODUCT(BR278:BZ278, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BQ495)=SUM($11:$11)-1, BR440+SUMPRODUCT(BS278:CA278, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BR495)=SUM($11:$11)-1, BS440+SUMPRODUCT(BT278:CB278, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BS495)=SUM($11:$11)-1, BT440+SUMPRODUCT(BU278:CC278, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BT495)=SUM($11:$11)-1, BU440+SUMPRODUCT(BV278:CD278, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BU495)=SUM($11:$11)-1, BV440+SUMPRODUCT(BW278:CE278, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BV495)=SUM($11:$11)-1, BW440+SUMPRODUCT(BX278:CF278, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BW495)=SUM($11:$11)-1, BX440+SUMPRODUCT(BY278:CG278, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BX495)=SUM($11:$11)-1, BY440+SUMPRODUCT(BZ278:CH278, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BY495)=SUM($11:$11)-1, BZ440+SUMPRODUCT(CA278:CI278, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:BZ495)=SUM($11:$11)-1, CA440+SUMPRODUCT(CB278:CJ278, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CA495)=SUM($11:$11)-1, CB440+SUMPRODUCT(CC278:CK278, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CB495)=SUM($11:$11)-1, CC440+SUMPRODUCT(CD278:CL278, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CC495)=SUM($11:$11)-1, CD440+SUMPRODUCT(CE278:CM278, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CD495)=SUM($11:$11)-1, CE440+SUMPRODUCT(CF278:CN278, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CE495)=SUM($11:$11)-1, CF440+SUMPRODUCT(CG278:CO278, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CF495)=SUM($11:$11)-1, CG440+SUMPRODUCT(CH278:CP278, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CG495)=SUM($11:$11)-1, CH440+SUMPRODUCT(CI278:CQ278, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CH495)=SUM($11:$11)-1, CI440+SUMPRODUCT(CJ278:CR278, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CI495)=SUM($11:$11)-1, CJ440+SUMPRODUCT(CK278:CS278, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CJ495)=SUM($11:$11)-1, CK440+SUMPRODUCT(CL278:CT278, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CK495)=SUM($11:$11)-1, CL440+SUMPRODUCT(CM278:CU278, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CL495)=SUM($11:$11)-1, CM440+SUMPRODUCT(CN278:CV278, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CM495)=SUM($11:$11)-1, CN440+SUMPRODUCT(CO278:CW278, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CN495)=SUM($11:$11)-1, CO440+SUMPRODUCT(CP278:CX278, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CO495)=SUM($11:$11)-1, CP440+SUMPRODUCT(CQ278:CY278, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CP495)=SUM($11:$11)-1, CQ440+SUMPRODUCT(CR278:CZ278, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CQ495)=SUM($11:$11)-1, CR440+SUMPRODUCT(CS278:DA278, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CR495)=SUM($11:$11)-1, CS440+SUMPRODUCT(CT278:DB278, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CS495)=SUM($11:$11)-1, CT440+SUMPRODUCT(CU278:DC278, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CT495)=SUM($11:$11)-1, CU440+SUMPRODUCT(CV278:DD278, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CU495)=SUM($11:$11)-1, CV440+SUMPRODUCT(CW278:DE278, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CV495)=SUM($11:$11)-1, CW440+SUMPRODUCT(CX278:DF278, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CW495)=SUM($11:$11)-1, CX440+SUMPRODUCT(CY278:DG278, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G495:CX495)=SUM($11:$11)-1, CY440+SUMPRODUCT(CZ278:DH278, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G496:G496)=SUM($11:$11)-1, H441+SUMPRODUCT(I279:Q279, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:H496)=SUM($11:$11)-1, I441+SUMPRODUCT(J279:R279, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:I496)=SUM($11:$11)-1, J441+SUMPRODUCT(K279:S279, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:J496)=SUM($11:$11)-1, K441+SUMPRODUCT(L279:T279, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:K496)=SUM($11:$11)-1, L441+SUMPRODUCT(M279:U279, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:L496)=SUM($11:$11)-1, M441+SUMPRODUCT(N279:V279, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:M496)=SUM($11:$11)-1, N441+SUMPRODUCT(O279:W279, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:N496)=SUM($11:$11)-1, O441+SUMPRODUCT(P279:X279, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:O496)=SUM($11:$11)-1, P441+SUMPRODUCT(Q279:Y279, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:P496)=SUM($11:$11)-1, Q441+SUMPRODUCT(R279:Z279, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G496:Q496)=SUM($11:$11)-1, R441+SUMPRODUCT(S279:AA279, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:R496)=SUM($11:$11)-1, S441+SUMPRODUCT(T279:AB279, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:S496)=SUM($11:$11)-1, T441+SUMPRODUCT(U279:AC279, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:T496)=SUM($11:$11)-1, U441+SUMPRODUCT(V279:AD279, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:U496)=SUM($11:$11)-1, V441+SUMPRODUCT(W279:AE279, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:V496)=SUM($11:$11)-1, W441+SUMPRODUCT(X279:AF279, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:W496)=SUM($11:$11)-1, X441+SUMPRODUCT(Y279:AG279, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:X496)=SUM($11:$11)-1, Y441+SUMPRODUCT(Z279:AH279, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:Y496)=SUM($11:$11)-1, Z441+SUMPRODUCT(AA279:AI279, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:Z496)=SUM($11:$11)-1, AA441+SUMPRODUCT(AB279:AJ279, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AA496)=SUM($11:$11)-1, AB441+SUMPRODUCT(AC279:AK279, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AB496)=SUM($11:$11)-1, AC441+SUMPRODUCT(AD279:AL279, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AC496)=SUM($11:$11)-1, AD441+SUMPRODUCT(AE279:AM279, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AD496)=SUM($11:$11)-1, AE441+SUMPRODUCT(AF279:AN279, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AE496)=SUM($11:$11)-1, AF441+SUMPRODUCT(AG279:AO279, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AF496)=SUM($11:$11)-1, AG441+SUMPRODUCT(AH279:AP279, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AG496)=SUM($11:$11)-1, AH441+SUMPRODUCT(AI279:AQ279, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AH496)=SUM($11:$11)-1, AI441+SUMPRODUCT(AJ279:AR279, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AI496)=SUM($11:$11)-1, AJ441+SUMPRODUCT(AK279:AS279, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AJ496)=SUM($11:$11)-1, AK441+SUMPRODUCT(AL279:AT279, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AK496)=SUM($11:$11)-1, AL441+SUMPRODUCT(AM279:AU279, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AL496)=SUM($11:$11)-1, AM441+SUMPRODUCT(AN279:AV279, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AM496)=SUM($11:$11)-1, AN441+SUMPRODUCT(AO279:AW279, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AN496)=SUM($11:$11)-1, AO441+SUMPRODUCT(AP279:AX279, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AO496)=SUM($11:$11)-1, AP441+SUMPRODUCT(AQ279:AY279, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AP496)=SUM($11:$11)-1, AQ441+SUMPRODUCT(AR279:AZ279, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AQ496)=SUM($11:$11)-1, AR441+SUMPRODUCT(AS279:BA279, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AR496)=SUM($11:$11)-1, AS441+SUMPRODUCT(AT279:BB279, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AS496)=SUM($11:$11)-1, AT441+SUMPRODUCT(AU279:BC279, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AT496)=SUM($11:$11)-1, AU441+SUMPRODUCT(AV279:BD279, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AU496)=SUM($11:$11)-1, AV441+SUMPRODUCT(AW279:BE279, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AV496)=SUM($11:$11)-1, AW441+SUMPRODUCT(AX279:BF279, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AW496)=SUM($11:$11)-1, AX441+SUMPRODUCT(AY279:BG279, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AX496)=SUM($11:$11)-1, AY441+SUMPRODUCT(AZ279:BH279, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AY496)=SUM($11:$11)-1, AZ441+SUMPRODUCT(BA279:BI279, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:AZ496)=SUM($11:$11)-1, BA441+SUMPRODUCT(BB279:BJ279, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BA496)=SUM($11:$11)-1, BB441+SUMPRODUCT(BC279:BK279, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BB496)=SUM($11:$11)-1, BC441+SUMPRODUCT(BD279:BL279, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BC496)=SUM($11:$11)-1, BD441+SUMPRODUCT(BE279:BM279, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BD496)=SUM($11:$11)-1, BE441+SUMPRODUCT(BF279:BN279, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BE496)=SUM($11:$11)-1, BF441+SUMPRODUCT(BG279:BO279, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BF496)=SUM($11:$11)-1, BG441+SUMPRODUCT(BH279:BP279, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BG496)=SUM($11:$11)-1, BH441+SUMPRODUCT(BI279:BQ279, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BH496)=SUM($11:$11)-1, BI441+SUMPRODUCT(BJ279:BR279, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BI496)=SUM($11:$11)-1, BJ441+SUMPRODUCT(BK279:BS279, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BJ496)=SUM($11:$11)-1, BK441+SUMPRODUCT(BL279:BT279, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BK496)=SUM($11:$11)-1, BL441+SUMPRODUCT(BM279:BU279, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BL496)=SUM($11:$11)-1, BM441+SUMPRODUCT(BN279:BV279, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BM496)=SUM($11:$11)-1, BN441+SUMPRODUCT(BO279:BW279, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BN496)=SUM($11:$11)-1, BO441+SUMPRODUCT(BP279:BX279, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BO496)=SUM($11:$11)-1, BP441+SUMPRODUCT(BQ279:BY279, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BP496)=SUM($11:$11)-1, BQ441+SUMPRODUCT(BR279:BZ279, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BQ496)=SUM($11:$11)-1, BR441+SUMPRODUCT(BS279:CA279, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BR496)=SUM($11:$11)-1, BS441+SUMPRODUCT(BT279:CB279, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BS496)=SUM($11:$11)-1, BT441+SUMPRODUCT(BU279:CC279, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BT496)=SUM($11:$11)-1, BU441+SUMPRODUCT(BV279:CD279, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BU496)=SUM($11:$11)-1, BV441+SUMPRODUCT(BW279:CE279, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BV496)=SUM($11:$11)-1, BW441+SUMPRODUCT(BX279:CF279, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BW496)=SUM($11:$11)-1, BX441+SUMPRODUCT(BY279:CG279, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BX496)=SUM($11:$11)-1, BY441+SUMPRODUCT(BZ279:CH279, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BY496)=SUM($11:$11)-1, BZ441+SUMPRODUCT(CA279:CI279, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:BZ496)=SUM($11:$11)-1, CA441+SUMPRODUCT(CB279:CJ279, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CA496)=SUM($11:$11)-1, CB441+SUMPRODUCT(CC279:CK279, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CB496)=SUM($11:$11)-1, CC441+SUMPRODUCT(CD279:CL279, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CC496)=SUM($11:$11)-1, CD441+SUMPRODUCT(CE279:CM279, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CD496)=SUM($11:$11)-1, CE441+SUMPRODUCT(CF279:CN279, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CE496)=SUM($11:$11)-1, CF441+SUMPRODUCT(CG279:CO279, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CF496)=SUM($11:$11)-1, CG441+SUMPRODUCT(CH279:CP279, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CG496)=SUM($11:$11)-1, CH441+SUMPRODUCT(CI279:CQ279, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CH496)=SUM($11:$11)-1, CI441+SUMPRODUCT(CJ279:CR279, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CI496)=SUM($11:$11)-1, CJ441+SUMPRODUCT(CK279:CS279, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CJ496)=SUM($11:$11)-1, CK441+SUMPRODUCT(CL279:CT279, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CK496)=SUM($11:$11)-1, CL441+SUMPRODUCT(CM279:CU279, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CL496)=SUM($11:$11)-1, CM441+SUMPRODUCT(CN279:CV279, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CM496)=SUM($11:$11)-1, CN441+SUMPRODUCT(CO279:CW279, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CN496)=SUM($11:$11)-1, CO441+SUMPRODUCT(CP279:CX279, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CO496)=SUM($11:$11)-1, CP441+SUMPRODUCT(CQ279:CY279, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CP496)=SUM($11:$11)-1, CQ441+SUMPRODUCT(CR279:CZ279, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CQ496)=SUM($11:$11)-1, CR441+SUMPRODUCT(CS279:DA279, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CR496)=SUM($11:$11)-1, CS441+SUMPRODUCT(CT279:DB279, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CS496)=SUM($11:$11)-1, CT441+SUMPRODUCT(CU279:DC279, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CT496)=SUM($11:$11)-1, CU441+SUMPRODUCT(CV279:DD279, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CU496)=SUM($11:$11)-1, CV441+SUMPRODUCT(CW279:DE279, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CV496)=SUM($11:$11)-1, CW441+SUMPRODUCT(CX279:DF279, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CW496)=SUM($11:$11)-1, CX441+SUMPRODUCT(CY279:DG279, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G496:CX496)=SUM($11:$11)-1, CY441+SUMPRODUCT(CZ279:DH279, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G497:G497)=SUM($11:$11)-1, H442+SUMPRODUCT(I280:Q280, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:H497)=SUM($11:$11)-1, I442+SUMPRODUCT(J280:R280, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:I497)=SUM($11:$11)-1, J442+SUMPRODUCT(K280:S280, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:J497)=SUM($11:$11)-1, K442+SUMPRODUCT(L280:T280, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:K497)=SUM($11:$11)-1, L442+SUMPRODUCT(M280:U280, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:L497)=SUM($11:$11)-1, M442+SUMPRODUCT(N280:V280, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:M497)=SUM($11:$11)-1, N442+SUMPRODUCT(O280:W280, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:N497)=SUM($11:$11)-1, O442+SUMPRODUCT(P280:X280, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:O497)=SUM($11:$11)-1, P442+SUMPRODUCT(Q280:Y280, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:P497)=SUM($11:$11)-1, Q442+SUMPRODUCT(R280:Z280, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G497:Q497)=SUM($11:$11)-1, R442+SUMPRODUCT(S280:AA280, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:R497)=SUM($11:$11)-1, S442+SUMPRODUCT(T280:AB280, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:S497)=SUM($11:$11)-1, T442+SUMPRODUCT(U280:AC280, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:T497)=SUM($11:$11)-1, U442+SUMPRODUCT(V280:AD280, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:U497)=SUM($11:$11)-1, V442+SUMPRODUCT(W280:AE280, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:V497)=SUM($11:$11)-1, W442+SUMPRODUCT(X280:AF280, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:W497)=SUM($11:$11)-1, X442+SUMPRODUCT(Y280:AG280, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:X497)=SUM($11:$11)-1, Y442+SUMPRODUCT(Z280:AH280, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:Y497)=SUM($11:$11)-1, Z442+SUMPRODUCT(AA280:AI280, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:Z497)=SUM($11:$11)-1, AA442+SUMPRODUCT(AB280:AJ280, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AA497)=SUM($11:$11)-1, AB442+SUMPRODUCT(AC280:AK280, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AB497)=SUM($11:$11)-1, AC442+SUMPRODUCT(AD280:AL280, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AC497)=SUM($11:$11)-1, AD442+SUMPRODUCT(AE280:AM280, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AD497)=SUM($11:$11)-1, AE442+SUMPRODUCT(AF280:AN280, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AE497)=SUM($11:$11)-1, AF442+SUMPRODUCT(AG280:AO280, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AF497)=SUM($11:$11)-1, AG442+SUMPRODUCT(AH280:AP280, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AG497)=SUM($11:$11)-1, AH442+SUMPRODUCT(AI280:AQ280, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AH497)=SUM($11:$11)-1, AI442+SUMPRODUCT(AJ280:AR280, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AI497)=SUM($11:$11)-1, AJ442+SUMPRODUCT(AK280:AS280, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AJ497)=SUM($11:$11)-1, AK442+SUMPRODUCT(AL280:AT280, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AK497)=SUM($11:$11)-1, AL442+SUMPRODUCT(AM280:AU280, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AL497)=SUM($11:$11)-1, AM442+SUMPRODUCT(AN280:AV280, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AM497)=SUM($11:$11)-1, AN442+SUMPRODUCT(AO280:AW280, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AN497)=SUM($11:$11)-1, AO442+SUMPRODUCT(AP280:AX280, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AO497)=SUM($11:$11)-1, AP442+SUMPRODUCT(AQ280:AY280, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AP497)=SUM($11:$11)-1, AQ442+SUMPRODUCT(AR280:AZ280, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AQ497)=SUM($11:$11)-1, AR442+SUMPRODUCT(AS280:BA280, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AR497)=SUM($11:$11)-1, AS442+SUMPRODUCT(AT280:BB280, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AS497)=SUM($11:$11)-1, AT442+SUMPRODUCT(AU280:BC280, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AT497)=SUM($11:$11)-1, AU442+SUMPRODUCT(AV280:BD280, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AU497)=SUM($11:$11)-1, AV442+SUMPRODUCT(AW280:BE280, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AV497)=SUM($11:$11)-1, AW442+SUMPRODUCT(AX280:BF280, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AW497)=SUM($11:$11)-1, AX442+SUMPRODUCT(AY280:BG280, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AX497)=SUM($11:$11)-1, AY442+SUMPRODUCT(AZ280:BH280, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AY497)=SUM($11:$11)-1, AZ442+SUMPRODUCT(BA280:BI280, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:AZ497)=SUM($11:$11)-1, BA442+SUMPRODUCT(BB280:BJ280, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BA497)=SUM($11:$11)-1, BB442+SUMPRODUCT(BC280:BK280, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BB497)=SUM($11:$11)-1, BC442+SUMPRODUCT(BD280:BL280, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BC497)=SUM($11:$11)-1, BD442+SUMPRODUCT(BE280:BM280, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BD497)=SUM($11:$11)-1, BE442+SUMPRODUCT(BF280:BN280, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BE497)=SUM($11:$11)-1, BF442+SUMPRODUCT(BG280:BO280, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BF497)=SUM($11:$11)-1, BG442+SUMPRODUCT(BH280:BP280, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BG497)=SUM($11:$11)-1, BH442+SUMPRODUCT(BI280:BQ280, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BH497)=SUM($11:$11)-1, BI442+SUMPRODUCT(BJ280:BR280, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BI497)=SUM($11:$11)-1, BJ442+SUMPRODUCT(BK280:BS280, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BJ497)=SUM($11:$11)-1, BK442+SUMPRODUCT(BL280:BT280, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BK497)=SUM($11:$11)-1, BL442+SUMPRODUCT(BM280:BU280, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BL497)=SUM($11:$11)-1, BM442+SUMPRODUCT(BN280:BV280, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BM497)=SUM($11:$11)-1, BN442+SUMPRODUCT(BO280:BW280, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BN497)=SUM($11:$11)-1, BO442+SUMPRODUCT(BP280:BX280, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BO497)=SUM($11:$11)-1, BP442+SUMPRODUCT(BQ280:BY280, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BP497)=SUM($11:$11)-1, BQ442+SUMPRODUCT(BR280:BZ280, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BQ497)=SUM($11:$11)-1, BR442+SUMPRODUCT(BS280:CA280, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BR497)=SUM($11:$11)-1, BS442+SUMPRODUCT(BT280:CB280, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BS497)=SUM($11:$11)-1, BT442+SUMPRODUCT(BU280:CC280, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BT497)=SUM($11:$11)-1, BU442+SUMPRODUCT(BV280:CD280, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BU497)=SUM($11:$11)-1, BV442+SUMPRODUCT(BW280:CE280, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BV497)=SUM($11:$11)-1, BW442+SUMPRODUCT(BX280:CF280, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BW497)=SUM($11:$11)-1, BX442+SUMPRODUCT(BY280:CG280, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BX497)=SUM($11:$11)-1, BY442+SUMPRODUCT(BZ280:CH280, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BY497)=SUM($11:$11)-1, BZ442+SUMPRODUCT(CA280:CI280, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:BZ497)=SUM($11:$11)-1, CA442+SUMPRODUCT(CB280:CJ280, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CA497)=SUM($11:$11)-1, CB442+SUMPRODUCT(CC280:CK280, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CB497)=SUM($11:$11)-1, CC442+SUMPRODUCT(CD280:CL280, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CC497)=SUM($11:$11)-1, CD442+SUMPRODUCT(CE280:CM280, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CD497)=SUM($11:$11)-1, CE442+SUMPRODUCT(CF280:CN280, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CE497)=SUM($11:$11)-1, CF442+SUMPRODUCT(CG280:CO280, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CF497)=SUM($11:$11)-1, CG442+SUMPRODUCT(CH280:CP280, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CG497)=SUM($11:$11)-1, CH442+SUMPRODUCT(CI280:CQ280, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CH497)=SUM($11:$11)-1, CI442+SUMPRODUCT(CJ280:CR280, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CI497)=SUM($11:$11)-1, CJ442+SUMPRODUCT(CK280:CS280, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CJ497)=SUM($11:$11)-1, CK442+SUMPRODUCT(CL280:CT280, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CK497)=SUM($11:$11)-1, CL442+SUMPRODUCT(CM280:CU280, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CL497)=SUM($11:$11)-1, CM442+SUMPRODUCT(CN280:CV280, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CM497)=SUM($11:$11)-1, CN442+SUMPRODUCT(CO280:CW280, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CN497)=SUM($11:$11)-1, CO442+SUMPRODUCT(CP280:CX280, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CO497)=SUM($11:$11)-1, CP442+SUMPRODUCT(CQ280:CY280, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CP497)=SUM($11:$11)-1, CQ442+SUMPRODUCT(CR280:CZ280, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CQ497)=SUM($11:$11)-1, CR442+SUMPRODUCT(CS280:DA280, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CR497)=SUM($11:$11)-1, CS442+SUMPRODUCT(CT280:DB280, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CS497)=SUM($11:$11)-1, CT442+SUMPRODUCT(CU280:DC280, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CT497)=SUM($11:$11)-1, CU442+SUMPRODUCT(CV280:DD280, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CU497)=SUM($11:$11)-1, CV442+SUMPRODUCT(CW280:DE280, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CV497)=SUM($11:$11)-1, CW442+SUMPRODUCT(CX280:DF280, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CW497)=SUM($11:$11)-1, CX442+SUMPRODUCT(CY280:DG280, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G497:CX497)=SUM($11:$11)-1, CY442+SUMPRODUCT(CZ280:DH280, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G498:G498)=SUM($11:$11)-1, H443+SUMPRODUCT(I281:Q281, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:H498)=SUM($11:$11)-1, I443+SUMPRODUCT(J281:R281, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:I498)=SUM($11:$11)-1, J443+SUMPRODUCT(K281:S281, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:J498)=SUM($11:$11)-1, K443+SUMPRODUCT(L281:T281, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:K498)=SUM($11:$11)-1, L443+SUMPRODUCT(M281:U281, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:L498)=SUM($11:$11)-1, M443+SUMPRODUCT(N281:V281, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:M498)=SUM($11:$11)-1, N443+SUMPRODUCT(O281:W281, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:N498)=SUM($11:$11)-1, O443+SUMPRODUCT(P281:X281, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:O498)=SUM($11:$11)-1, P443+SUMPRODUCT(Q281:Y281, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:P498)=SUM($11:$11)-1, Q443+SUMPRODUCT(R281:Z281, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G498:Q498)=SUM($11:$11)-1, R443+SUMPRODUCT(S281:AA281, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:R498)=SUM($11:$11)-1, S443+SUMPRODUCT(T281:AB281, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:S498)=SUM($11:$11)-1, T443+SUMPRODUCT(U281:AC281, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:T498)=SUM($11:$11)-1, U443+SUMPRODUCT(V281:AD281, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:U498)=SUM($11:$11)-1, V443+SUMPRODUCT(W281:AE281, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:V498)=SUM($11:$11)-1, W443+SUMPRODUCT(X281:AF281, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:W498)=SUM($11:$11)-1, X443+SUMPRODUCT(Y281:AG281, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:X498)=SUM($11:$11)-1, Y443+SUMPRODUCT(Z281:AH281, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:Y498)=SUM($11:$11)-1, Z443+SUMPRODUCT(AA281:AI281, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:Z498)=SUM($11:$11)-1, AA443+SUMPRODUCT(AB281:AJ281, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AA498)=SUM($11:$11)-1, AB443+SUMPRODUCT(AC281:AK281, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AB498)=SUM($11:$11)-1, AC443+SUMPRODUCT(AD281:AL281, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AC498)=SUM($11:$11)-1, AD443+SUMPRODUCT(AE281:AM281, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AD498)=SUM($11:$11)-1, AE443+SUMPRODUCT(AF281:AN281, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AE498)=SUM($11:$11)-1, AF443+SUMPRODUCT(AG281:AO281, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AF498)=SUM($11:$11)-1, AG443+SUMPRODUCT(AH281:AP281, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AG498)=SUM($11:$11)-1, AH443+SUMPRODUCT(AI281:AQ281, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AH498)=SUM($11:$11)-1, AI443+SUMPRODUCT(AJ281:AR281, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AI498)=SUM($11:$11)-1, AJ443+SUMPRODUCT(AK281:AS281, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AJ498)=SUM($11:$11)-1, AK443+SUMPRODUCT(AL281:AT281, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AK498)=SUM($11:$11)-1, AL443+SUMPRODUCT(AM281:AU281, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AL498)=SUM($11:$11)-1, AM443+SUMPRODUCT(AN281:AV281, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AM498)=SUM($11:$11)-1, AN443+SUMPRODUCT(AO281:AW281, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AN498)=SUM($11:$11)-1, AO443+SUMPRODUCT(AP281:AX281, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AO498)=SUM($11:$11)-1, AP443+SUMPRODUCT(AQ281:AY281, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AP498)=SUM($11:$11)-1, AQ443+SUMPRODUCT(AR281:AZ281, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AQ498)=SUM($11:$11)-1, AR443+SUMPRODUCT(AS281:BA281, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AR498)=SUM($11:$11)-1, AS443+SUMPRODUCT(AT281:BB281, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AS498)=SUM($11:$11)-1, AT443+SUMPRODUCT(AU281:BC281, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AT498)=SUM($11:$11)-1, AU443+SUMPRODUCT(AV281:BD281, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AU498)=SUM($11:$11)-1, AV443+SUMPRODUCT(AW281:BE281, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AV498)=SUM($11:$11)-1, AW443+SUMPRODUCT(AX281:BF281, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AW498)=SUM($11:$11)-1, AX443+SUMPRODUCT(AY281:BG281, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AX498)=SUM($11:$11)-1, AY443+SUMPRODUCT(AZ281:BH281, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AY498)=SUM($11:$11)-1, AZ443+SUMPRODUCT(BA281:BI281, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:AZ498)=SUM($11:$11)-1, BA443+SUMPRODUCT(BB281:BJ281, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BA498)=SUM($11:$11)-1, BB443+SUMPRODUCT(BC281:BK281, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BB498)=SUM($11:$11)-1, BC443+SUMPRODUCT(BD281:BL281, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BC498)=SUM($11:$11)-1, BD443+SUMPRODUCT(BE281:BM281, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BD498)=SUM($11:$11)-1, BE443+SUMPRODUCT(BF281:BN281, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BE498)=SUM($11:$11)-1, BF443+SUMPRODUCT(BG281:BO281, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BF498)=SUM($11:$11)-1, BG443+SUMPRODUCT(BH281:BP281, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BG498)=SUM($11:$11)-1, BH443+SUMPRODUCT(BI281:BQ281, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BH498)=SUM($11:$11)-1, BI443+SUMPRODUCT(BJ281:BR281, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BI498)=SUM($11:$11)-1, BJ443+SUMPRODUCT(BK281:BS281, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BJ498)=SUM($11:$11)-1, BK443+SUMPRODUCT(BL281:BT281, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BK498)=SUM($11:$11)-1, BL443+SUMPRODUCT(BM281:BU281, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BL498)=SUM($11:$11)-1, BM443+SUMPRODUCT(BN281:BV281, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BM498)=SUM($11:$11)-1, BN443+SUMPRODUCT(BO281:BW281, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BN498)=SUM($11:$11)-1, BO443+SUMPRODUCT(BP281:BX281, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BO498)=SUM($11:$11)-1, BP443+SUMPRODUCT(BQ281:BY281, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BP498)=SUM($11:$11)-1, BQ443+SUMPRODUCT(BR281:BZ281, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BQ498)=SUM($11:$11)-1, BR443+SUMPRODUCT(BS281:CA281, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BR498)=SUM($11:$11)-1, BS443+SUMPRODUCT(BT281:CB281, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BS498)=SUM($11:$11)-1, BT443+SUMPRODUCT(BU281:CC281, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BT498)=SUM($11:$11)-1, BU443+SUMPRODUCT(BV281:CD281, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BU498)=SUM($11:$11)-1, BV443+SUMPRODUCT(BW281:CE281, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BV498)=SUM($11:$11)-1, BW443+SUMPRODUCT(BX281:CF281, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BW498)=SUM($11:$11)-1, BX443+SUMPRODUCT(BY281:CG281, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BX498)=SUM($11:$11)-1, BY443+SUMPRODUCT(BZ281:CH281, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BY498)=SUM($11:$11)-1, BZ443+SUMPRODUCT(CA281:CI281, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:BZ498)=SUM($11:$11)-1, CA443+SUMPRODUCT(CB281:CJ281, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CA498)=SUM($11:$11)-1, CB443+SUMPRODUCT(CC281:CK281, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CB498)=SUM($11:$11)-1, CC443+SUMPRODUCT(CD281:CL281, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CC498)=SUM($11:$11)-1, CD443+SUMPRODUCT(CE281:CM281, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CD498)=SUM($11:$11)-1, CE443+SUMPRODUCT(CF281:CN281, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CE498)=SUM($11:$11)-1, CF443+SUMPRODUCT(CG281:CO281, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CF498)=SUM($11:$11)-1, CG443+SUMPRODUCT(CH281:CP281, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CG498)=SUM($11:$11)-1, CH443+SUMPRODUCT(CI281:CQ281, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CH498)=SUM($11:$11)-1, CI443+SUMPRODUCT(CJ281:CR281, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CI498)=SUM($11:$11)-1, CJ443+SUMPRODUCT(CK281:CS281, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CJ498)=SUM($11:$11)-1, CK443+SUMPRODUCT(CL281:CT281, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CK498)=SUM($11:$11)-1, CL443+SUMPRODUCT(CM281:CU281, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CL498)=SUM($11:$11)-1, CM443+SUMPRODUCT(CN281:CV281, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CM498)=SUM($11:$11)-1, CN443+SUMPRODUCT(CO281:CW281, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CN498)=SUM($11:$11)-1, CO443+SUMPRODUCT(CP281:CX281, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CO498)=SUM($11:$11)-1, CP443+SUMPRODUCT(CQ281:CY281, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CP498)=SUM($11:$11)-1, CQ443+SUMPRODUCT(CR281:CZ281, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CQ498)=SUM($11:$11)-1, CR443+SUMPRODUCT(CS281:DA281, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CR498)=SUM($11:$11)-1, CS443+SUMPRODUCT(CT281:DB281, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CS498)=SUM($11:$11)-1, CT443+SUMPRODUCT(CU281:DC281, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CT498)=SUM($11:$11)-1, CU443+SUMPRODUCT(CV281:DD281, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CU498)=SUM($11:$11)-1, CV443+SUMPRODUCT(CW281:DE281, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CV498)=SUM($11:$11)-1, CW443+SUMPRODUCT(CX281:DF281, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CW498)=SUM($11:$11)-1, CX443+SUMPRODUCT(CY281:DG281, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G498:CX498)=SUM($11:$11)-1, CY443+SUMPRODUCT(CZ281:DH281, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G499:G499)=SUM($11:$11)-1, H444+SUMPRODUCT(I282:Q282, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:H499)=SUM($11:$11)-1, I444+SUMPRODUCT(J282:R282, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:I499)=SUM($11:$11)-1, J444+SUMPRODUCT(K282:S282, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:J499)=SUM($11:$11)-1, K444+SUMPRODUCT(L282:T282, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:K499)=SUM($11:$11)-1, L444+SUMPRODUCT(M282:U282, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:L499)=SUM($11:$11)-1, M444+SUMPRODUCT(N282:V282, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:M499)=SUM($11:$11)-1, N444+SUMPRODUCT(O282:W282, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:N499)=SUM($11:$11)-1, O444+SUMPRODUCT(P282:X282, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:O499)=SUM($11:$11)-1, P444+SUMPRODUCT(Q282:Y282, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:P499)=SUM($11:$11)-1, Q444+SUMPRODUCT(R282:Z282, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G499:Q499)=SUM($11:$11)-1, R444+SUMPRODUCT(S282:AA282, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:R499)=SUM($11:$11)-1, S444+SUMPRODUCT(T282:AB282, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:S499)=SUM($11:$11)-1, T444+SUMPRODUCT(U282:AC282, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:T499)=SUM($11:$11)-1, U444+SUMPRODUCT(V282:AD282, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:U499)=SUM($11:$11)-1, V444+SUMPRODUCT(W282:AE282, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:V499)=SUM($11:$11)-1, W444+SUMPRODUCT(X282:AF282, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:W499)=SUM($11:$11)-1, X444+SUMPRODUCT(Y282:AG282, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:X499)=SUM($11:$11)-1, Y444+SUMPRODUCT(Z282:AH282, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:Y499)=SUM($11:$11)-1, Z444+SUMPRODUCT(AA282:AI282, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:Z499)=SUM($11:$11)-1, AA444+SUMPRODUCT(AB282:AJ282, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AA499)=SUM($11:$11)-1, AB444+SUMPRODUCT(AC282:AK282, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AB499)=SUM($11:$11)-1, AC444+SUMPRODUCT(AD282:AL282, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AC499)=SUM($11:$11)-1, AD444+SUMPRODUCT(AE282:AM282, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AD499)=SUM($11:$11)-1, AE444+SUMPRODUCT(AF282:AN282, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AE499)=SUM($11:$11)-1, AF444+SUMPRODUCT(AG282:AO282, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AF499)=SUM($11:$11)-1, AG444+SUMPRODUCT(AH282:AP282, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AG499)=SUM($11:$11)-1, AH444+SUMPRODUCT(AI282:AQ282, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AH499)=SUM($11:$11)-1, AI444+SUMPRODUCT(AJ282:AR282, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AI499)=SUM($11:$11)-1, AJ444+SUMPRODUCT(AK282:AS282, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AJ499)=SUM($11:$11)-1, AK444+SUMPRODUCT(AL282:AT282, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AK499)=SUM($11:$11)-1, AL444+SUMPRODUCT(AM282:AU282, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AL499)=SUM($11:$11)-1, AM444+SUMPRODUCT(AN282:AV282, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AM499)=SUM($11:$11)-1, AN444+SUMPRODUCT(AO282:AW282, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AN499)=SUM($11:$11)-1, AO444+SUMPRODUCT(AP282:AX282, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AO499)=SUM($11:$11)-1, AP444+SUMPRODUCT(AQ282:AY282, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AP499)=SUM($11:$11)-1, AQ444+SUMPRODUCT(AR282:AZ282, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AQ499)=SUM($11:$11)-1, AR444+SUMPRODUCT(AS282:BA282, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AR499)=SUM($11:$11)-1, AS444+SUMPRODUCT(AT282:BB282, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AS499)=SUM($11:$11)-1, AT444+SUMPRODUCT(AU282:BC282, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AT499)=SUM($11:$11)-1, AU444+SUMPRODUCT(AV282:BD282, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AU499)=SUM($11:$11)-1, AV444+SUMPRODUCT(AW282:BE282, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AV499)=SUM($11:$11)-1, AW444+SUMPRODUCT(AX282:BF282, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AW499)=SUM($11:$11)-1, AX444+SUMPRODUCT(AY282:BG282, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AX499)=SUM($11:$11)-1, AY444+SUMPRODUCT(AZ282:BH282, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AY499)=SUM($11:$11)-1, AZ444+SUMPRODUCT(BA282:BI282, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:AZ499)=SUM($11:$11)-1, BA444+SUMPRODUCT(BB282:BJ282, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BA499)=SUM($11:$11)-1, BB444+SUMPRODUCT(BC282:BK282, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BB499)=SUM($11:$11)-1, BC444+SUMPRODUCT(BD282:BL282, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BC499)=SUM($11:$11)-1, BD444+SUMPRODUCT(BE282:BM282, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BD499)=SUM($11:$11)-1, BE444+SUMPRODUCT(BF282:BN282, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BE499)=SUM($11:$11)-1, BF444+SUMPRODUCT(BG282:BO282, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BF499)=SUM($11:$11)-1, BG444+SUMPRODUCT(BH282:BP282, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BG499)=SUM($11:$11)-1, BH444+SUMPRODUCT(BI282:BQ282, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BH499)=SUM($11:$11)-1, BI444+SUMPRODUCT(BJ282:BR282, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BI499)=SUM($11:$11)-1, BJ444+SUMPRODUCT(BK282:BS282, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BJ499)=SUM($11:$11)-1, BK444+SUMPRODUCT(BL282:BT282, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BK499)=SUM($11:$11)-1, BL444+SUMPRODUCT(BM282:BU282, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BL499)=SUM($11:$11)-1, BM444+SUMPRODUCT(BN282:BV282, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BM499)=SUM($11:$11)-1, BN444+SUMPRODUCT(BO282:BW282, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BN499)=SUM($11:$11)-1, BO444+SUMPRODUCT(BP282:BX282, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BO499)=SUM($11:$11)-1, BP444+SUMPRODUCT(BQ282:BY282, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BP499)=SUM($11:$11)-1, BQ444+SUMPRODUCT(BR282:BZ282, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BQ499)=SUM($11:$11)-1, BR444+SUMPRODUCT(BS282:CA282, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BR499)=SUM($11:$11)-1, BS444+SUMPRODUCT(BT282:CB282, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BS499)=SUM($11:$11)-1, BT444+SUMPRODUCT(BU282:CC282, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BT499)=SUM($11:$11)-1, BU444+SUMPRODUCT(BV282:CD282, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BU499)=SUM($11:$11)-1, BV444+SUMPRODUCT(BW282:CE282, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BV499)=SUM($11:$11)-1, BW444+SUMPRODUCT(BX282:CF282, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BW499)=SUM($11:$11)-1, BX444+SUMPRODUCT(BY282:CG282, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BX499)=SUM($11:$11)-1, BY444+SUMPRODUCT(BZ282:CH282, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BY499)=SUM($11:$11)-1, BZ444+SUMPRODUCT(CA282:CI282, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:BZ499)=SUM($11:$11)-1, CA444+SUMPRODUCT(CB282:CJ282, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CA499)=SUM($11:$11)-1, CB444+SUMPRODUCT(CC282:CK282, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CB499)=SUM($11:$11)-1, CC444+SUMPRODUCT(CD282:CL282, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CC499)=SUM($11:$11)-1, CD444+SUMPRODUCT(CE282:CM282, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CD499)=SUM($11:$11)-1, CE444+SUMPRODUCT(CF282:CN282, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CE499)=SUM($11:$11)-1, CF444+SUMPRODUCT(CG282:CO282, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CF499)=SUM($11:$11)-1, CG444+SUMPRODUCT(CH282:CP282, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CG499)=SUM($11:$11)-1, CH444+SUMPRODUCT(CI282:CQ282, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CH499)=SUM($11:$11)-1, CI444+SUMPRODUCT(CJ282:CR282, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CI499)=SUM($11:$11)-1, CJ444+SUMPRODUCT(CK282:CS282, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CJ499)=SUM($11:$11)-1, CK444+SUMPRODUCT(CL282:CT282, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CK499)=SUM($11:$11)-1, CL444+SUMPRODUCT(CM282:CU282, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CL499)=SUM($11:$11)-1, CM444+SUMPRODUCT(CN282:CV282, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CM499)=SUM($11:$11)-1, CN444+SUMPRODUCT(CO282:CW282, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CN499)=SUM($11:$11)-1, CO444+SUMPRODUCT(CP282:CX282, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CO499)=SUM($11:$11)-1, CP444+SUMPRODUCT(CQ282:CY282, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CP499)=SUM($11:$11)-1, CQ444+SUMPRODUCT(CR282:CZ282, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CQ499)=SUM($11:$11)-1, CR444+SUMPRODUCT(CS282:DA282, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CR499)=SUM($11:$11)-1, CS444+SUMPRODUCT(CT282:DB282, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CS499)=SUM($11:$11)-1, CT444+SUMPRODUCT(CU282:DC282, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CT499)=SUM($11:$11)-1, CU444+SUMPRODUCT(CV282:DD282, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CU499)=SUM($11:$11)-1, CV444+SUMPRODUCT(CW282:DE282, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CV499)=SUM($11:$11)-1, CW444+SUMPRODUCT(CX282:DF282, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CW499)=SUM($11:$11)-1, CX444+SUMPRODUCT(CY282:DG282, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G499:CX499)=SUM($11:$11)-1, CY444+SUMPRODUCT(CZ282:DH282, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G500:G500)=SUM($11:$11)-1, H445+SUMPRODUCT(I283:Q283, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:H500)=SUM($11:$11)-1, I445+SUMPRODUCT(J283:R283, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:I500)=SUM($11:$11)-1, J445+SUMPRODUCT(K283:S283, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:J500)=SUM($11:$11)-1, K445+SUMPRODUCT(L283:T283, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:K500)=SUM($11:$11)-1, L445+SUMPRODUCT(M283:U283, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:L500)=SUM($11:$11)-1, M445+SUMPRODUCT(N283:V283, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:M500)=SUM($11:$11)-1, N445+SUMPRODUCT(O283:W283, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:N500)=SUM($11:$11)-1, O445+SUMPRODUCT(P283:X283, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:O500)=SUM($11:$11)-1, P445+SUMPRODUCT(Q283:Y283, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:P500)=SUM($11:$11)-1, Q445+SUMPRODUCT(R283:Z283, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G500:Q500)=SUM($11:$11)-1, R445+SUMPRODUCT(S283:AA283, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:R500)=SUM($11:$11)-1, S445+SUMPRODUCT(T283:AB283, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:S500)=SUM($11:$11)-1, T445+SUMPRODUCT(U283:AC283, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:T500)=SUM($11:$11)-1, U445+SUMPRODUCT(V283:AD283, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:U500)=SUM($11:$11)-1, V445+SUMPRODUCT(W283:AE283, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:V500)=SUM($11:$11)-1, W445+SUMPRODUCT(X283:AF283, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:W500)=SUM($11:$11)-1, X445+SUMPRODUCT(Y283:AG283, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:X500)=SUM($11:$11)-1, Y445+SUMPRODUCT(Z283:AH283, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:Y500)=SUM($11:$11)-1, Z445+SUMPRODUCT(AA283:AI283, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:Z500)=SUM($11:$11)-1, AA445+SUMPRODUCT(AB283:AJ283, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AA500)=SUM($11:$11)-1, AB445+SUMPRODUCT(AC283:AK283, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AB500)=SUM($11:$11)-1, AC445+SUMPRODUCT(AD283:AL283, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AC500)=SUM($11:$11)-1, AD445+SUMPRODUCT(AE283:AM283, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AD500)=SUM($11:$11)-1, AE445+SUMPRODUCT(AF283:AN283, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AE500)=SUM($11:$11)-1, AF445+SUMPRODUCT(AG283:AO283, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AF500)=SUM($11:$11)-1, AG445+SUMPRODUCT(AH283:AP283, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AG500)=SUM($11:$11)-1, AH445+SUMPRODUCT(AI283:AQ283, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AH500)=SUM($11:$11)-1, AI445+SUMPRODUCT(AJ283:AR283, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AI500)=SUM($11:$11)-1, AJ445+SUMPRODUCT(AK283:AS283, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AJ500)=SUM($11:$11)-1, AK445+SUMPRODUCT(AL283:AT283, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AK500)=SUM($11:$11)-1, AL445+SUMPRODUCT(AM283:AU283, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AL500)=SUM($11:$11)-1, AM445+SUMPRODUCT(AN283:AV283, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AM500)=SUM($11:$11)-1, AN445+SUMPRODUCT(AO283:AW283, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AN500)=SUM($11:$11)-1, AO445+SUMPRODUCT(AP283:AX283, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AO500)=SUM($11:$11)-1, AP445+SUMPRODUCT(AQ283:AY283, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AP500)=SUM($11:$11)-1, AQ445+SUMPRODUCT(AR283:AZ283, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AQ500)=SUM($11:$11)-1, AR445+SUMPRODUCT(AS283:BA283, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AR500)=SUM($11:$11)-1, AS445+SUMPRODUCT(AT283:BB283, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AS500)=SUM($11:$11)-1, AT445+SUMPRODUCT(AU283:BC283, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AT500)=SUM($11:$11)-1, AU445+SUMPRODUCT(AV283:BD283, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AU500)=SUM($11:$11)-1, AV445+SUMPRODUCT(AW283:BE283, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AV500)=SUM($11:$11)-1, AW445+SUMPRODUCT(AX283:BF283, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AW500)=SUM($11:$11)-1, AX445+SUMPRODUCT(AY283:BG283, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AX500)=SUM($11:$11)-1, AY445+SUMPRODUCT(AZ283:BH283, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AY500)=SUM($11:$11)-1, AZ445+SUMPRODUCT(BA283:BI283, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:AZ500)=SUM($11:$11)-1, BA445+SUMPRODUCT(BB283:BJ283, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BA500)=SUM($11:$11)-1, BB445+SUMPRODUCT(BC283:BK283, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BB500)=SUM($11:$11)-1, BC445+SUMPRODUCT(BD283:BL283, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BC500)=SUM($11:$11)-1, BD445+SUMPRODUCT(BE283:BM283, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BD500)=SUM($11:$11)-1, BE445+SUMPRODUCT(BF283:BN283, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BE500)=SUM($11:$11)-1, BF445+SUMPRODUCT(BG283:BO283, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BF500)=SUM($11:$11)-1, BG445+SUMPRODUCT(BH283:BP283, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BG500)=SUM($11:$11)-1, BH445+SUMPRODUCT(BI283:BQ283, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BH500)=SUM($11:$11)-1, BI445+SUMPRODUCT(BJ283:BR283, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BI500)=SUM($11:$11)-1, BJ445+SUMPRODUCT(BK283:BS283, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BJ500)=SUM($11:$11)-1, BK445+SUMPRODUCT(BL283:BT283, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BK500)=SUM($11:$11)-1, BL445+SUMPRODUCT(BM283:BU283, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BL500)=SUM($11:$11)-1, BM445+SUMPRODUCT(BN283:BV283, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BM500)=SUM($11:$11)-1, BN445+SUMPRODUCT(BO283:BW283, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BN500)=SUM($11:$11)-1, BO445+SUMPRODUCT(BP283:BX283, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BO500)=SUM($11:$11)-1, BP445+SUMPRODUCT(BQ283:BY283, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BP500)=SUM($11:$11)-1, BQ445+SUMPRODUCT(BR283:BZ283, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BQ500)=SUM($11:$11)-1, BR445+SUMPRODUCT(BS283:CA283, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BR500)=SUM($11:$11)-1, BS445+SUMPRODUCT(BT283:CB283, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BS500)=SUM($11:$11)-1, BT445+SUMPRODUCT(BU283:CC283, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BT500)=SUM($11:$11)-1, BU445+SUMPRODUCT(BV283:CD283, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BU500)=SUM($11:$11)-1, BV445+SUMPRODUCT(BW283:CE283, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BV500)=SUM($11:$11)-1, BW445+SUMPRODUCT(BX283:CF283, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BW500)=SUM($11:$11)-1, BX445+SUMPRODUCT(BY283:CG283, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BX500)=SUM($11:$11)-1, BY445+SUMPRODUCT(BZ283:CH283, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BY500)=SUM($11:$11)-1, BZ445+SUMPRODUCT(CA283:CI283, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:BZ500)=SUM($11:$11)-1, CA445+SUMPRODUCT(CB283:CJ283, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CA500)=SUM($11:$11)-1, CB445+SUMPRODUCT(CC283:CK283, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CB500)=SUM($11:$11)-1, CC445+SUMPRODUCT(CD283:CL283, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CC500)=SUM($11:$11)-1, CD445+SUMPRODUCT(CE283:CM283, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CD500)=SUM($11:$11)-1, CE445+SUMPRODUCT(CF283:CN283, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CE500)=SUM($11:$11)-1, CF445+SUMPRODUCT(CG283:CO283, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CF500)=SUM($11:$11)-1, CG445+SUMPRODUCT(CH283:CP283, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CG500)=SUM($11:$11)-1, CH445+SUMPRODUCT(CI283:CQ283, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CH500)=SUM($11:$11)-1, CI445+SUMPRODUCT(CJ283:CR283, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CI500)=SUM($11:$11)-1, CJ445+SUMPRODUCT(CK283:CS283, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CJ500)=SUM($11:$11)-1, CK445+SUMPRODUCT(CL283:CT283, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CK500)=SUM($11:$11)-1, CL445+SUMPRODUCT(CM283:CU283, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CL500)=SUM($11:$11)-1, CM445+SUMPRODUCT(CN283:CV283, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CM500)=SUM($11:$11)-1, CN445+SUMPRODUCT(CO283:CW283, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CN500)=SUM($11:$11)-1, CO445+SUMPRODUCT(CP283:CX283, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CO500)=SUM($11:$11)-1, CP445+SUMPRODUCT(CQ283:CY283, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CP500)=SUM($11:$11)-1, CQ445+SUMPRODUCT(CR283:CZ283, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CQ500)=SUM($11:$11)-1, CR445+SUMPRODUCT(CS283:DA283, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CR500)=SUM($11:$11)-1, CS445+SUMPRODUCT(CT283:DB283, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CS500)=SUM($11:$11)-1, CT445+SUMPRODUCT(CU283:DC283, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CT500)=SUM($11:$11)-1, CU445+SUMPRODUCT(CV283:DD283, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CU500)=SUM($11:$11)-1, CV445+SUMPRODUCT(CW283:DE283, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CV500)=SUM($11:$11)-1, CW445+SUMPRODUCT(CX283:DF283, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CW500)=SUM($11:$11)-1, CX445+SUMPRODUCT(CY283:DG283, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G500:CX500)=SUM($11:$11)-1, CY445+SUMPRODUCT(CZ283:DH283, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G501:G501)=SUM($11:$11)-1, H446+SUMPRODUCT(I284:Q284, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:H501)=SUM($11:$11)-1, I446+SUMPRODUCT(J284:R284, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:I501)=SUM($11:$11)-1, J446+SUMPRODUCT(K284:S284, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:J501)=SUM($11:$11)-1, K446+SUMPRODUCT(L284:T284, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:K501)=SUM($11:$11)-1, L446+SUMPRODUCT(M284:U284, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:L501)=SUM($11:$11)-1, M446+SUMPRODUCT(N284:V284, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:M501)=SUM($11:$11)-1, N446+SUMPRODUCT(O284:W284, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:N501)=SUM($11:$11)-1, O446+SUMPRODUCT(P284:X284, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:O501)=SUM($11:$11)-1, P446+SUMPRODUCT(Q284:Y284, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:P501)=SUM($11:$11)-1, Q446+SUMPRODUCT(R284:Z284, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G501:Q501)=SUM($11:$11)-1, R446+SUMPRODUCT(S284:AA284, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:R501)=SUM($11:$11)-1, S446+SUMPRODUCT(T284:AB284, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:S501)=SUM($11:$11)-1, T446+SUMPRODUCT(U284:AC284, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:T501)=SUM($11:$11)-1, U446+SUMPRODUCT(V284:AD284, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:U501)=SUM($11:$11)-1, V446+SUMPRODUCT(W284:AE284, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:V501)=SUM($11:$11)-1, W446+SUMPRODUCT(X284:AF284, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:W501)=SUM($11:$11)-1, X446+SUMPRODUCT(Y284:AG284, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:X501)=SUM($11:$11)-1, Y446+SUMPRODUCT(Z284:AH284, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:Y501)=SUM($11:$11)-1, Z446+SUMPRODUCT(AA284:AI284, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:Z501)=SUM($11:$11)-1, AA446+SUMPRODUCT(AB284:AJ284, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AA501)=SUM($11:$11)-1, AB446+SUMPRODUCT(AC284:AK284, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AB501)=SUM($11:$11)-1, AC446+SUMPRODUCT(AD284:AL284, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AC501)=SUM($11:$11)-1, AD446+SUMPRODUCT(AE284:AM284, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AD501)=SUM($11:$11)-1, AE446+SUMPRODUCT(AF284:AN284, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AE501)=SUM($11:$11)-1, AF446+SUMPRODUCT(AG284:AO284, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AF501)=SUM($11:$11)-1, AG446+SUMPRODUCT(AH284:AP284, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AG501)=SUM($11:$11)-1, AH446+SUMPRODUCT(AI284:AQ284, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AH501)=SUM($11:$11)-1, AI446+SUMPRODUCT(AJ284:AR284, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AI501)=SUM($11:$11)-1, AJ446+SUMPRODUCT(AK284:AS284, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AJ501)=SUM($11:$11)-1, AK446+SUMPRODUCT(AL284:AT284, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AK501)=SUM($11:$11)-1, AL446+SUMPRODUCT(AM284:AU284, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AL501)=SUM($11:$11)-1, AM446+SUMPRODUCT(AN284:AV284, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AM501)=SUM($11:$11)-1, AN446+SUMPRODUCT(AO284:AW284, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AN501)=SUM($11:$11)-1, AO446+SUMPRODUCT(AP284:AX284, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AO501)=SUM($11:$11)-1, AP446+SUMPRODUCT(AQ284:AY284, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AP501)=SUM($11:$11)-1, AQ446+SUMPRODUCT(AR284:AZ284, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AQ501)=SUM($11:$11)-1, AR446+SUMPRODUCT(AS284:BA284, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AR501)=SUM($11:$11)-1, AS446+SUMPRODUCT(AT284:BB284, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AS501)=SUM($11:$11)-1, AT446+SUMPRODUCT(AU284:BC284, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AT501)=SUM($11:$11)-1, AU446+SUMPRODUCT(AV284:BD284, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AU501)=SUM($11:$11)-1, AV446+SUMPRODUCT(AW284:BE284, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AV501)=SUM($11:$11)-1, AW446+SUMPRODUCT(AX284:BF284, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AW501)=SUM($11:$11)-1, AX446+SUMPRODUCT(AY284:BG284, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AX501)=SUM($11:$11)-1, AY446+SUMPRODUCT(AZ284:BH284, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AY501)=SUM($11:$11)-1, AZ446+SUMPRODUCT(BA284:BI284, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:AZ501)=SUM($11:$11)-1, BA446+SUMPRODUCT(BB284:BJ284, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BA501)=SUM($11:$11)-1, BB446+SUMPRODUCT(BC284:BK284, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BB501)=SUM($11:$11)-1, BC446+SUMPRODUCT(BD284:BL284, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BC501)=SUM($11:$11)-1, BD446+SUMPRODUCT(BE284:BM284, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BD501)=SUM($11:$11)-1, BE446+SUMPRODUCT(BF284:BN284, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BE501)=SUM($11:$11)-1, BF446+SUMPRODUCT(BG284:BO284, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BF501)=SUM($11:$11)-1, BG446+SUMPRODUCT(BH284:BP284, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BG501)=SUM($11:$11)-1, BH446+SUMPRODUCT(BI284:BQ284, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BH501)=SUM($11:$11)-1, BI446+SUMPRODUCT(BJ284:BR284, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BI501)=SUM($11:$11)-1, BJ446+SUMPRODUCT(BK284:BS284, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BJ501)=SUM($11:$11)-1, BK446+SUMPRODUCT(BL284:BT284, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BK501)=SUM($11:$11)-1, BL446+SUMPRODUCT(BM284:BU284, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BL501)=SUM($11:$11)-1, BM446+SUMPRODUCT(BN284:BV284, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BM501)=SUM($11:$11)-1, BN446+SUMPRODUCT(BO284:BW284, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BN501)=SUM($11:$11)-1, BO446+SUMPRODUCT(BP284:BX284, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BO501)=SUM($11:$11)-1, BP446+SUMPRODUCT(BQ284:BY284, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BP501)=SUM($11:$11)-1, BQ446+SUMPRODUCT(BR284:BZ284, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BQ501)=SUM($11:$11)-1, BR446+SUMPRODUCT(BS284:CA284, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BR501)=SUM($11:$11)-1, BS446+SUMPRODUCT(BT284:CB284, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BS501)=SUM($11:$11)-1, BT446+SUMPRODUCT(BU284:CC284, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BT501)=SUM($11:$11)-1, BU446+SUMPRODUCT(BV284:CD284, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BU501)=SUM($11:$11)-1, BV446+SUMPRODUCT(BW284:CE284, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BV501)=SUM($11:$11)-1, BW446+SUMPRODUCT(BX284:CF284, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BW501)=SUM($11:$11)-1, BX446+SUMPRODUCT(BY284:CG284, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BX501)=SUM($11:$11)-1, BY446+SUMPRODUCT(BZ284:CH284, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BY501)=SUM($11:$11)-1, BZ446+SUMPRODUCT(CA284:CI284, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:BZ501)=SUM($11:$11)-1, CA446+SUMPRODUCT(CB284:CJ284, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CA501)=SUM($11:$11)-1, CB446+SUMPRODUCT(CC284:CK284, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CB501)=SUM($11:$11)-1, CC446+SUMPRODUCT(CD284:CL284, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CC501)=SUM($11:$11)-1, CD446+SUMPRODUCT(CE284:CM284, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CD501)=SUM($11:$11)-1, CE446+SUMPRODUCT(CF284:CN284, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CE501)=SUM($11:$11)-1, CF446+SUMPRODUCT(CG284:CO284, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CF501)=SUM($11:$11)-1, CG446+SUMPRODUCT(CH284:CP284, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CG501)=SUM($11:$11)-1, CH446+SUMPRODUCT(CI284:CQ284, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CH501)=SUM($11:$11)-1, CI446+SUMPRODUCT(CJ284:CR284, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CI501)=SUM($11:$11)-1, CJ446+SUMPRODUCT(CK284:CS284, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CJ501)=SUM($11:$11)-1, CK446+SUMPRODUCT(CL284:CT284, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CK501)=SUM($11:$11)-1, CL446+SUMPRODUCT(CM284:CU284, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CL501)=SUM($11:$11)-1, CM446+SUMPRODUCT(CN284:CV284, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CM501)=SUM($11:$11)-1, CN446+SUMPRODUCT(CO284:CW284, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CN501)=SUM($11:$11)-1, CO446+SUMPRODUCT(CP284:CX284, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CO501)=SUM($11:$11)-1, CP446+SUMPRODUCT(CQ284:CY284, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CP501)=SUM($11:$11)-1, CQ446+SUMPRODUCT(CR284:CZ284, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CQ501)=SUM($11:$11)-1, CR446+SUMPRODUCT(CS284:DA284, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CR501)=SUM($11:$11)-1, CS446+SUMPRODUCT(CT284:DB284, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CS501)=SUM($11:$11)-1, CT446+SUMPRODUCT(CU284:DC284, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CT501)=SUM($11:$11)-1, CU446+SUMPRODUCT(CV284:DD284, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CU501)=SUM($11:$11)-1, CV446+SUMPRODUCT(CW284:DE284, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CV501)=SUM($11:$11)-1, CW446+SUMPRODUCT(CX284:DF284, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CW501)=SUM($11:$11)-1, CX446+SUMPRODUCT(CY284:DG284, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G501:CX501)=SUM($11:$11)-1, CY446+SUMPRODUCT(CZ284:DH284, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G502:G502)=SUM($11:$11)-1, H447+SUMPRODUCT(I285:Q285, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:H502)=SUM($11:$11)-1, I447+SUMPRODUCT(J285:R285, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:I502)=SUM($11:$11)-1, J447+SUMPRODUCT(K285:S285, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:J502)=SUM($11:$11)-1, K447+SUMPRODUCT(L285:T285, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:K502)=SUM($11:$11)-1, L447+SUMPRODUCT(M285:U285, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:L502)=SUM($11:$11)-1, M447+SUMPRODUCT(N285:V285, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:M502)=SUM($11:$11)-1, N447+SUMPRODUCT(O285:W285, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:N502)=SUM($11:$11)-1, O447+SUMPRODUCT(P285:X285, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:O502)=SUM($11:$11)-1, P447+SUMPRODUCT(Q285:Y285, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:P502)=SUM($11:$11)-1, Q447+SUMPRODUCT(R285:Z285, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G502:Q502)=SUM($11:$11)-1, R447+SUMPRODUCT(S285:AA285, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:R502)=SUM($11:$11)-1, S447+SUMPRODUCT(T285:AB285, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:S502)=SUM($11:$11)-1, T447+SUMPRODUCT(U285:AC285, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:T502)=SUM($11:$11)-1, U447+SUMPRODUCT(V285:AD285, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:U502)=SUM($11:$11)-1, V447+SUMPRODUCT(W285:AE285, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:V502)=SUM($11:$11)-1, W447+SUMPRODUCT(X285:AF285, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:W502)=SUM($11:$11)-1, X447+SUMPRODUCT(Y285:AG285, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:X502)=SUM($11:$11)-1, Y447+SUMPRODUCT(Z285:AH285, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:Y502)=SUM($11:$11)-1, Z447+SUMPRODUCT(AA285:AI285, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:Z502)=SUM($11:$11)-1, AA447+SUMPRODUCT(AB285:AJ285, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AA502)=SUM($11:$11)-1, AB447+SUMPRODUCT(AC285:AK285, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AB502)=SUM($11:$11)-1, AC447+SUMPRODUCT(AD285:AL285, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AC502)=SUM($11:$11)-1, AD447+SUMPRODUCT(AE285:AM285, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AD502)=SUM($11:$11)-1, AE447+SUMPRODUCT(AF285:AN285, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AE502)=SUM($11:$11)-1, AF447+SUMPRODUCT(AG285:AO285, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AF502)=SUM($11:$11)-1, AG447+SUMPRODUCT(AH285:AP285, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AG502)=SUM($11:$11)-1, AH447+SUMPRODUCT(AI285:AQ285, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AH502)=SUM($11:$11)-1, AI447+SUMPRODUCT(AJ285:AR285, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AI502)=SUM($11:$11)-1, AJ447+SUMPRODUCT(AK285:AS285, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AJ502)=SUM($11:$11)-1, AK447+SUMPRODUCT(AL285:AT285, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AK502)=SUM($11:$11)-1, AL447+SUMPRODUCT(AM285:AU285, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AL502)=SUM($11:$11)-1, AM447+SUMPRODUCT(AN285:AV285, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AM502)=SUM($11:$11)-1, AN447+SUMPRODUCT(AO285:AW285, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AN502)=SUM($11:$11)-1, AO447+SUMPRODUCT(AP285:AX285, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AO502)=SUM($11:$11)-1, AP447+SUMPRODUCT(AQ285:AY285, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AP502)=SUM($11:$11)-1, AQ447+SUMPRODUCT(AR285:AZ285, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AQ502)=SUM($11:$11)-1, AR447+SUMPRODUCT(AS285:BA285, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AR502)=SUM($11:$11)-1, AS447+SUMPRODUCT(AT285:BB285, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AS502)=SUM($11:$11)-1, AT447+SUMPRODUCT(AU285:BC285, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AT502)=SUM($11:$11)-1, AU447+SUMPRODUCT(AV285:BD285, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AU502)=SUM($11:$11)-1, AV447+SUMPRODUCT(AW285:BE285, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AV502)=SUM($11:$11)-1, AW447+SUMPRODUCT(AX285:BF285, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AW502)=SUM($11:$11)-1, AX447+SUMPRODUCT(AY285:BG285, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AX502)=SUM($11:$11)-1, AY447+SUMPRODUCT(AZ285:BH285, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AY502)=SUM($11:$11)-1, AZ447+SUMPRODUCT(BA285:BI285, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:AZ502)=SUM($11:$11)-1, BA447+SUMPRODUCT(BB285:BJ285, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BA502)=SUM($11:$11)-1, BB447+SUMPRODUCT(BC285:BK285, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BB502)=SUM($11:$11)-1, BC447+SUMPRODUCT(BD285:BL285, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BC502)=SUM($11:$11)-1, BD447+SUMPRODUCT(BE285:BM285, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BD502)=SUM($11:$11)-1, BE447+SUMPRODUCT(BF285:BN285, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BE502)=SUM($11:$11)-1, BF447+SUMPRODUCT(BG285:BO285, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BF502)=SUM($11:$11)-1, BG447+SUMPRODUCT(BH285:BP285, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BG502)=SUM($11:$11)-1, BH447+SUMPRODUCT(BI285:BQ285, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BH502)=SUM($11:$11)-1, BI447+SUMPRODUCT(BJ285:BR285, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BI502)=SUM($11:$11)-1, BJ447+SUMPRODUCT(BK285:BS285, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BJ502)=SUM($11:$11)-1, BK447+SUMPRODUCT(BL285:BT285, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BK502)=SUM($11:$11)-1, BL447+SUMPRODUCT(BM285:BU285, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BL502)=SUM($11:$11)-1, BM447+SUMPRODUCT(BN285:BV285, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BM502)=SUM($11:$11)-1, BN447+SUMPRODUCT(BO285:BW285, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BN502)=SUM($11:$11)-1, BO447+SUMPRODUCT(BP285:BX285, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BO502)=SUM($11:$11)-1, BP447+SUMPRODUCT(BQ285:BY285, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BP502)=SUM($11:$11)-1, BQ447+SUMPRODUCT(BR285:BZ285, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BQ502)=SUM($11:$11)-1, BR447+SUMPRODUCT(BS285:CA285, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BR502)=SUM($11:$11)-1, BS447+SUMPRODUCT(BT285:CB285, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BS502)=SUM($11:$11)-1, BT447+SUMPRODUCT(BU285:CC285, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BT502)=SUM($11:$11)-1, BU447+SUMPRODUCT(BV285:CD285, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BU502)=SUM($11:$11)-1, BV447+SUMPRODUCT(BW285:CE285, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BV502)=SUM($11:$11)-1, BW447+SUMPRODUCT(BX285:CF285, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BW502)=SUM($11:$11)-1, BX447+SUMPRODUCT(BY285:CG285, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BX502)=SUM($11:$11)-1, BY447+SUMPRODUCT(BZ285:CH285, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BY502)=SUM($11:$11)-1, BZ447+SUMPRODUCT(CA285:CI285, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:BZ502)=SUM($11:$11)-1, CA447+SUMPRODUCT(CB285:CJ285, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CA502)=SUM($11:$11)-1, CB447+SUMPRODUCT(CC285:CK285, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CB502)=SUM($11:$11)-1, CC447+SUMPRODUCT(CD285:CL285, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CC502)=SUM($11:$11)-1, CD447+SUMPRODUCT(CE285:CM285, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CD502)=SUM($11:$11)-1, CE447+SUMPRODUCT(CF285:CN285, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CE502)=SUM($11:$11)-1, CF447+SUMPRODUCT(CG285:CO285, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CF502)=SUM($11:$11)-1, CG447+SUMPRODUCT(CH285:CP285, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CG502)=SUM($11:$11)-1, CH447+SUMPRODUCT(CI285:CQ285, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CH502)=SUM($11:$11)-1, CI447+SUMPRODUCT(CJ285:CR285, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CI502)=SUM($11:$11)-1, CJ447+SUMPRODUCT(CK285:CS285, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CJ502)=SUM($11:$11)-1, CK447+SUMPRODUCT(CL285:CT285, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CK502)=SUM($11:$11)-1, CL447+SUMPRODUCT(CM285:CU285, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CL502)=SUM($11:$11)-1, CM447+SUMPRODUCT(CN285:CV285, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CM502)=SUM($11:$11)-1, CN447+SUMPRODUCT(CO285:CW285, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CN502)=SUM($11:$11)-1, CO447+SUMPRODUCT(CP285:CX285, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CO502)=SUM($11:$11)-1, CP447+SUMPRODUCT(CQ285:CY285, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CP502)=SUM($11:$11)-1, CQ447+SUMPRODUCT(CR285:CZ285, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CQ502)=SUM($11:$11)-1, CR447+SUMPRODUCT(CS285:DA285, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CR502)=SUM($11:$11)-1, CS447+SUMPRODUCT(CT285:DB285, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CS502)=SUM($11:$11)-1, CT447+SUMPRODUCT(CU285:DC285, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CT502)=SUM($11:$11)-1, CU447+SUMPRODUCT(CV285:DD285, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CU502)=SUM($11:$11)-1, CV447+SUMPRODUCT(CW285:DE285, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CV502)=SUM($11:$11)-1, CW447+SUMPRODUCT(CX285:DF285, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CW502)=SUM($11:$11)-1, CX447+SUMPRODUCT(CY285:DG285, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G502:CX502)=SUM($11:$11)-1, CY447+SUMPRODUCT(CZ285:DH285, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G503:G503)=SUM($11:$11)-1, H448+SUMPRODUCT(I286:Q286, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:H503)=SUM($11:$11)-1, I448+SUMPRODUCT(J286:R286, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:I503)=SUM($11:$11)-1, J448+SUMPRODUCT(K286:S286, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:J503)=SUM($11:$11)-1, K448+SUMPRODUCT(L286:T286, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:K503)=SUM($11:$11)-1, L448+SUMPRODUCT(M286:U286, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:L503)=SUM($11:$11)-1, M448+SUMPRODUCT(N286:V286, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:M503)=SUM($11:$11)-1, N448+SUMPRODUCT(O286:W286, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:N503)=SUM($11:$11)-1, O448+SUMPRODUCT(P286:X286, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:O503)=SUM($11:$11)-1, P448+SUMPRODUCT(Q286:Y286, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:P503)=SUM($11:$11)-1, Q448+SUMPRODUCT(R286:Z286, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G503:Q503)=SUM($11:$11)-1, R448+SUMPRODUCT(S286:AA286, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:R503)=SUM($11:$11)-1, S448+SUMPRODUCT(T286:AB286, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:S503)=SUM($11:$11)-1, T448+SUMPRODUCT(U286:AC286, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:T503)=SUM($11:$11)-1, U448+SUMPRODUCT(V286:AD286, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:U503)=SUM($11:$11)-1, V448+SUMPRODUCT(W286:AE286, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:V503)=SUM($11:$11)-1, W448+SUMPRODUCT(X286:AF286, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:W503)=SUM($11:$11)-1, X448+SUMPRODUCT(Y286:AG286, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:X503)=SUM($11:$11)-1, Y448+SUMPRODUCT(Z286:AH286, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:Y503)=SUM($11:$11)-1, Z448+SUMPRODUCT(AA286:AI286, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:Z503)=SUM($11:$11)-1, AA448+SUMPRODUCT(AB286:AJ286, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AA503)=SUM($11:$11)-1, AB448+SUMPRODUCT(AC286:AK286, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AB503)=SUM($11:$11)-1, AC448+SUMPRODUCT(AD286:AL286, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AC503)=SUM($11:$11)-1, AD448+SUMPRODUCT(AE286:AM286, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AD503)=SUM($11:$11)-1, AE448+SUMPRODUCT(AF286:AN286, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AE503)=SUM($11:$11)-1, AF448+SUMPRODUCT(AG286:AO286, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AF503)=SUM($11:$11)-1, AG448+SUMPRODUCT(AH286:AP286, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AG503)=SUM($11:$11)-1, AH448+SUMPRODUCT(AI286:AQ286, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AH503)=SUM($11:$11)-1, AI448+SUMPRODUCT(AJ286:AR286, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AI503)=SUM($11:$11)-1, AJ448+SUMPRODUCT(AK286:AS286, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AJ503)=SUM($11:$11)-1, AK448+SUMPRODUCT(AL286:AT286, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AK503)=SUM($11:$11)-1, AL448+SUMPRODUCT(AM286:AU286, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AL503)=SUM($11:$11)-1, AM448+SUMPRODUCT(AN286:AV286, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AM503)=SUM($11:$11)-1, AN448+SUMPRODUCT(AO286:AW286, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AN503)=SUM($11:$11)-1, AO448+SUMPRODUCT(AP286:AX286, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AO503)=SUM($11:$11)-1, AP448+SUMPRODUCT(AQ286:AY286, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AP503)=SUM($11:$11)-1, AQ448+SUMPRODUCT(AR286:AZ286, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AQ503)=SUM($11:$11)-1, AR448+SUMPRODUCT(AS286:BA286, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AR503)=SUM($11:$11)-1, AS448+SUMPRODUCT(AT286:BB286, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AS503)=SUM($11:$11)-1, AT448+SUMPRODUCT(AU286:BC286, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AT503)=SUM($11:$11)-1, AU448+SUMPRODUCT(AV286:BD286, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AU503)=SUM($11:$11)-1, AV448+SUMPRODUCT(AW286:BE286, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AV503)=SUM($11:$11)-1, AW448+SUMPRODUCT(AX286:BF286, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AW503)=SUM($11:$11)-1, AX448+SUMPRODUCT(AY286:BG286, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AX503)=SUM($11:$11)-1, AY448+SUMPRODUCT(AZ286:BH286, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AY503)=SUM($11:$11)-1, AZ448+SUMPRODUCT(BA286:BI286, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:AZ503)=SUM($11:$11)-1, BA448+SUMPRODUCT(BB286:BJ286, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BA503)=SUM($11:$11)-1, BB448+SUMPRODUCT(BC286:BK286, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BB503)=SUM($11:$11)-1, BC448+SUMPRODUCT(BD286:BL286, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BC503)=SUM($11:$11)-1, BD448+SUMPRODUCT(BE286:BM286, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BD503)=SUM($11:$11)-1, BE448+SUMPRODUCT(BF286:BN286, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BE503)=SUM($11:$11)-1, BF448+SUMPRODUCT(BG286:BO286, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BF503)=SUM($11:$11)-1, BG448+SUMPRODUCT(BH286:BP286, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BG503)=SUM($11:$11)-1, BH448+SUMPRODUCT(BI286:BQ286, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BH503)=SUM($11:$11)-1, BI448+SUMPRODUCT(BJ286:BR286, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BI503)=SUM($11:$11)-1, BJ448+SUMPRODUCT(BK286:BS286, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BJ503)=SUM($11:$11)-1, BK448+SUMPRODUCT(BL286:BT286, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BK503)=SUM($11:$11)-1, BL448+SUMPRODUCT(BM286:BU286, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BL503)=SUM($11:$11)-1, BM448+SUMPRODUCT(BN286:BV286, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BM503)=SUM($11:$11)-1, BN448+SUMPRODUCT(BO286:BW286, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BN503)=SUM($11:$11)-1, BO448+SUMPRODUCT(BP286:BX286, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BO503)=SUM($11:$11)-1, BP448+SUMPRODUCT(BQ286:BY286, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BP503)=SUM($11:$11)-1, BQ448+SUMPRODUCT(BR286:BZ286, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BQ503)=SUM($11:$11)-1, BR448+SUMPRODUCT(BS286:CA286, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BR503)=SUM($11:$11)-1, BS448+SUMPRODUCT(BT286:CB286, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BS503)=SUM($11:$11)-1, BT448+SUMPRODUCT(BU286:CC286, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BT503)=SUM($11:$11)-1, BU448+SUMPRODUCT(BV286:CD286, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BU503)=SUM($11:$11)-1, BV448+SUMPRODUCT(BW286:CE286, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BV503)=SUM($11:$11)-1, BW448+SUMPRODUCT(BX286:CF286, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BW503)=SUM($11:$11)-1, BX448+SUMPRODUCT(BY286:CG286, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BX503)=SUM($11:$11)-1, BY448+SUMPRODUCT(BZ286:CH286, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BY503)=SUM($11:$11)-1, BZ448+SUMPRODUCT(CA286:CI286, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:BZ503)=SUM($11:$11)-1, CA448+SUMPRODUCT(CB286:CJ286, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CA503)=SUM($11:$11)-1, CB448+SUMPRODUCT(CC286:CK286, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CB503)=SUM($11:$11)-1, CC448+SUMPRODUCT(CD286:CL286, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CC503)=SUM($11:$11)-1, CD448+SUMPRODUCT(CE286:CM286, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CD503)=SUM($11:$11)-1, CE448+SUMPRODUCT(CF286:CN286, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CE503)=SUM($11:$11)-1, CF448+SUMPRODUCT(CG286:CO286, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CF503)=SUM($11:$11)-1, CG448+SUMPRODUCT(CH286:CP286, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CG503)=SUM($11:$11)-1, CH448+SUMPRODUCT(CI286:CQ286, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CH503)=SUM($11:$11)-1, CI448+SUMPRODUCT(CJ286:CR286, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CI503)=SUM($11:$11)-1, CJ448+SUMPRODUCT(CK286:CS286, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CJ503)=SUM($11:$11)-1, CK448+SUMPRODUCT(CL286:CT286, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CK503)=SUM($11:$11)-1, CL448+SUMPRODUCT(CM286:CU286, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CL503)=SUM($11:$11)-1, CM448+SUMPRODUCT(CN286:CV286, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CM503)=SUM($11:$11)-1, CN448+SUMPRODUCT(CO286:CW286, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CN503)=SUM($11:$11)-1, CO448+SUMPRODUCT(CP286:CX286, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CO503)=SUM($11:$11)-1, CP448+SUMPRODUCT(CQ286:CY286, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CP503)=SUM($11:$11)-1, CQ448+SUMPRODUCT(CR286:CZ286, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CQ503)=SUM($11:$11)-1, CR448+SUMPRODUCT(CS286:DA286, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CR503)=SUM($11:$11)-1, CS448+SUMPRODUCT(CT286:DB286, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CS503)=SUM($11:$11)-1, CT448+SUMPRODUCT(CU286:DC286, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CT503)=SUM($11:$11)-1, CU448+SUMPRODUCT(CV286:DD286, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CU503)=SUM($11:$11)-1, CV448+SUMPRODUCT(CW286:DE286, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CV503)=SUM($11:$11)-1, CW448+SUMPRODUCT(CX286:DF286, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CW503)=SUM($11:$11)-1, CX448+SUMPRODUCT(CY286:DG286, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G503:CX503)=SUM($11:$11)-1, CY448+SUMPRODUCT(CZ286:DH286, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G504:G504)=SUM($11:$11)-1, H449+SUMPRODUCT(I287:Q287, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:H504)=SUM($11:$11)-1, I449+SUMPRODUCT(J287:R287, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:I504)=SUM($11:$11)-1, J449+SUMPRODUCT(K287:S287, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:J504)=SUM($11:$11)-1, K449+SUMPRODUCT(L287:T287, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:K504)=SUM($11:$11)-1, L449+SUMPRODUCT(M287:U287, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:L504)=SUM($11:$11)-1, M449+SUMPRODUCT(N287:V287, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:M504)=SUM($11:$11)-1, N449+SUMPRODUCT(O287:W287, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:N504)=SUM($11:$11)-1, O449+SUMPRODUCT(P287:X287, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:O504)=SUM($11:$11)-1, P449+SUMPRODUCT(Q287:Y287, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:P504)=SUM($11:$11)-1, Q449+SUMPRODUCT(R287:Z287, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G504:Q504)=SUM($11:$11)-1, R449+SUMPRODUCT(S287:AA287, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:R504)=SUM($11:$11)-1, S449+SUMPRODUCT(T287:AB287, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:S504)=SUM($11:$11)-1, T449+SUMPRODUCT(U287:AC287, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:T504)=SUM($11:$11)-1, U449+SUMPRODUCT(V287:AD287, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:U504)=SUM($11:$11)-1, V449+SUMPRODUCT(W287:AE287, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:V504)=SUM($11:$11)-1, W449+SUMPRODUCT(X287:AF287, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:W504)=SUM($11:$11)-1, X449+SUMPRODUCT(Y287:AG287, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:X504)=SUM($11:$11)-1, Y449+SUMPRODUCT(Z287:AH287, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:Y504)=SUM($11:$11)-1, Z449+SUMPRODUCT(AA287:AI287, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:Z504)=SUM($11:$11)-1, AA449+SUMPRODUCT(AB287:AJ287, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AA504)=SUM($11:$11)-1, AB449+SUMPRODUCT(AC287:AK287, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AB504)=SUM($11:$11)-1, AC449+SUMPRODUCT(AD287:AL287, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AC504)=SUM($11:$11)-1, AD449+SUMPRODUCT(AE287:AM287, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AD504)=SUM($11:$11)-1, AE449+SUMPRODUCT(AF287:AN287, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AE504)=SUM($11:$11)-1, AF449+SUMPRODUCT(AG287:AO287, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AF504)=SUM($11:$11)-1, AG449+SUMPRODUCT(AH287:AP287, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AG504)=SUM($11:$11)-1, AH449+SUMPRODUCT(AI287:AQ287, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AH504)=SUM($11:$11)-1, AI449+SUMPRODUCT(AJ287:AR287, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AI504)=SUM($11:$11)-1, AJ449+SUMPRODUCT(AK287:AS287, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AJ504)=SUM($11:$11)-1, AK449+SUMPRODUCT(AL287:AT287, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AK504)=SUM($11:$11)-1, AL449+SUMPRODUCT(AM287:AU287, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AL504)=SUM($11:$11)-1, AM449+SUMPRODUCT(AN287:AV287, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AM504)=SUM($11:$11)-1, AN449+SUMPRODUCT(AO287:AW287, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AN504)=SUM($11:$11)-1, AO449+SUMPRODUCT(AP287:AX287, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AO504)=SUM($11:$11)-1, AP449+SUMPRODUCT(AQ287:AY287, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AP504)=SUM($11:$11)-1, AQ449+SUMPRODUCT(AR287:AZ287, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AQ504)=SUM($11:$11)-1, AR449+SUMPRODUCT(AS287:BA287, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AR504)=SUM($11:$11)-1, AS449+SUMPRODUCT(AT287:BB287, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AS504)=SUM($11:$11)-1, AT449+SUMPRODUCT(AU287:BC287, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AT504)=SUM($11:$11)-1, AU449+SUMPRODUCT(AV287:BD287, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AU504)=SUM($11:$11)-1, AV449+SUMPRODUCT(AW287:BE287, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AV504)=SUM($11:$11)-1, AW449+SUMPRODUCT(AX287:BF287, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AW504)=SUM($11:$11)-1, AX449+SUMPRODUCT(AY287:BG287, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AX504)=SUM($11:$11)-1, AY449+SUMPRODUCT(AZ287:BH287, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AY504)=SUM($11:$11)-1, AZ449+SUMPRODUCT(BA287:BI287, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:AZ504)=SUM($11:$11)-1, BA449+SUMPRODUCT(BB287:BJ287, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BA504)=SUM($11:$11)-1, BB449+SUMPRODUCT(BC287:BK287, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BB504)=SUM($11:$11)-1, BC449+SUMPRODUCT(BD287:BL287, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BC504)=SUM($11:$11)-1, BD449+SUMPRODUCT(BE287:BM287, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BD504)=SUM($11:$11)-1, BE449+SUMPRODUCT(BF287:BN287, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BE504)=SUM($11:$11)-1, BF449+SUMPRODUCT(BG287:BO287, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BF504)=SUM($11:$11)-1, BG449+SUMPRODUCT(BH287:BP287, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BG504)=SUM($11:$11)-1, BH449+SUMPRODUCT(BI287:BQ287, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BH504)=SUM($11:$11)-1, BI449+SUMPRODUCT(BJ287:BR287, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BI504)=SUM($11:$11)-1, BJ449+SUMPRODUCT(BK287:BS287, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BJ504)=SUM($11:$11)-1, BK449+SUMPRODUCT(BL287:BT287, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BK504)=SUM($11:$11)-1, BL449+SUMPRODUCT(BM287:BU287, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BL504)=SUM($11:$11)-1, BM449+SUMPRODUCT(BN287:BV287, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BM504)=SUM($11:$11)-1, BN449+SUMPRODUCT(BO287:BW287, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BN504)=SUM($11:$11)-1, BO449+SUMPRODUCT(BP287:BX287, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BO504)=SUM($11:$11)-1, BP449+SUMPRODUCT(BQ287:BY287, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BP504)=SUM($11:$11)-1, BQ449+SUMPRODUCT(BR287:BZ287, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BQ504)=SUM($11:$11)-1, BR449+SUMPRODUCT(BS287:CA287, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BR504)=SUM($11:$11)-1, BS449+SUMPRODUCT(BT287:CB287, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BS504)=SUM($11:$11)-1, BT449+SUMPRODUCT(BU287:CC287, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BT504)=SUM($11:$11)-1, BU449+SUMPRODUCT(BV287:CD287, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BU504)=SUM($11:$11)-1, BV449+SUMPRODUCT(BW287:CE287, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BV504)=SUM($11:$11)-1, BW449+SUMPRODUCT(BX287:CF287, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BW504)=SUM($11:$11)-1, BX449+SUMPRODUCT(BY287:CG287, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BX504)=SUM($11:$11)-1, BY449+SUMPRODUCT(BZ287:CH287, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BY504)=SUM($11:$11)-1, BZ449+SUMPRODUCT(CA287:CI287, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:BZ504)=SUM($11:$11)-1, CA449+SUMPRODUCT(CB287:CJ287, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CA504)=SUM($11:$11)-1, CB449+SUMPRODUCT(CC287:CK287, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CB504)=SUM($11:$11)-1, CC449+SUMPRODUCT(CD287:CL287, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CC504)=SUM($11:$11)-1, CD449+SUMPRODUCT(CE287:CM287, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CD504)=SUM($11:$11)-1, CE449+SUMPRODUCT(CF287:CN287, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CE504)=SUM($11:$11)-1, CF449+SUMPRODUCT(CG287:CO287, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CF504)=SUM($11:$11)-1, CG449+SUMPRODUCT(CH287:CP287, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CG504)=SUM($11:$11)-1, CH449+SUMPRODUCT(CI287:CQ287, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CH504)=SUM($11:$11)-1, CI449+SUMPRODUCT(CJ287:CR287, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CI504)=SUM($11:$11)-1, CJ449+SUMPRODUCT(CK287:CS287, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CJ504)=SUM($11:$11)-1, CK449+SUMPRODUCT(CL287:CT287, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CK504)=SUM($11:$11)-1, CL449+SUMPRODUCT(CM287:CU287, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CL504)=SUM($11:$11)-1, CM449+SUMPRODUCT(CN287:CV287, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CM504)=SUM($11:$11)-1, CN449+SUMPRODUCT(CO287:CW287, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CN504)=SUM($11:$11)-1, CO449+SUMPRODUCT(CP287:CX287, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CO504)=SUM($11:$11)-1, CP449+SUMPRODUCT(CQ287:CY287, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CP504)=SUM($11:$11)-1, CQ449+SUMPRODUCT(CR287:CZ287, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CQ504)=SUM($11:$11)-1, CR449+SUMPRODUCT(CS287:DA287, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CR504)=SUM($11:$11)-1, CS449+SUMPRODUCT(CT287:DB287, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CS504)=SUM($11:$11)-1, CT449+SUMPRODUCT(CU287:DC287, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CT504)=SUM($11:$11)-1, CU449+SUMPRODUCT(CV287:DD287, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CU504)=SUM($11:$11)-1, CV449+SUMPRODUCT(CW287:DE287, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CV504)=SUM($11:$11)-1, CW449+SUMPRODUCT(CX287:DF287, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CW504)=SUM($11:$11)-1, CX449+SUMPRODUCT(CY287:DG287, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G504:CX504)=SUM($11:$11)-1, CY449+SUMPRODUCT(CZ287:DH287, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G505:G505)=SUM($11:$11)-1, H450+SUMPRODUCT(I288:Q288, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:H505)=SUM($11:$11)-1, I450+SUMPRODUCT(J288:R288, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:I505)=SUM($11:$11)-1, J450+SUMPRODUCT(K288:S288, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:J505)=SUM($11:$11)-1, K450+SUMPRODUCT(L288:T288, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:K505)=SUM($11:$11)-1, L450+SUMPRODUCT(M288:U288, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:L505)=SUM($11:$11)-1, M450+SUMPRODUCT(N288:V288, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:M505)=SUM($11:$11)-1, N450+SUMPRODUCT(O288:W288, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:N505)=SUM($11:$11)-1, O450+SUMPRODUCT(P288:X288, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:O505)=SUM($11:$11)-1, P450+SUMPRODUCT(Q288:Y288, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:P505)=SUM($11:$11)-1, Q450+SUMPRODUCT(R288:Z288, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G505:Q505)=SUM($11:$11)-1, R450+SUMPRODUCT(S288:AA288, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:R505)=SUM($11:$11)-1, S450+SUMPRODUCT(T288:AB288, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:S505)=SUM($11:$11)-1, T450+SUMPRODUCT(U288:AC288, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:T505)=SUM($11:$11)-1, U450+SUMPRODUCT(V288:AD288, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:U505)=SUM($11:$11)-1, V450+SUMPRODUCT(W288:AE288, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:V505)=SUM($11:$11)-1, W450+SUMPRODUCT(X288:AF288, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:W505)=SUM($11:$11)-1, X450+SUMPRODUCT(Y288:AG288, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:X505)=SUM($11:$11)-1, Y450+SUMPRODUCT(Z288:AH288, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:Y505)=SUM($11:$11)-1, Z450+SUMPRODUCT(AA288:AI288, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:Z505)=SUM($11:$11)-1, AA450+SUMPRODUCT(AB288:AJ288, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AA505)=SUM($11:$11)-1, AB450+SUMPRODUCT(AC288:AK288, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AB505)=SUM($11:$11)-1, AC450+SUMPRODUCT(AD288:AL288, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AC505)=SUM($11:$11)-1, AD450+SUMPRODUCT(AE288:AM288, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AD505)=SUM($11:$11)-1, AE450+SUMPRODUCT(AF288:AN288, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AE505)=SUM($11:$11)-1, AF450+SUMPRODUCT(AG288:AO288, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AF505)=SUM($11:$11)-1, AG450+SUMPRODUCT(AH288:AP288, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AG505)=SUM($11:$11)-1, AH450+SUMPRODUCT(AI288:AQ288, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AH505)=SUM($11:$11)-1, AI450+SUMPRODUCT(AJ288:AR288, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AI505)=SUM($11:$11)-1, AJ450+SUMPRODUCT(AK288:AS288, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AJ505)=SUM($11:$11)-1, AK450+SUMPRODUCT(AL288:AT288, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AK505)=SUM($11:$11)-1, AL450+SUMPRODUCT(AM288:AU288, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AL505)=SUM($11:$11)-1, AM450+SUMPRODUCT(AN288:AV288, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AM505)=SUM($11:$11)-1, AN450+SUMPRODUCT(AO288:AW288, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AN505)=SUM($11:$11)-1, AO450+SUMPRODUCT(AP288:AX288, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AO505)=SUM($11:$11)-1, AP450+SUMPRODUCT(AQ288:AY288, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AP505)=SUM($11:$11)-1, AQ450+SUMPRODUCT(AR288:AZ288, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AQ505)=SUM($11:$11)-1, AR450+SUMPRODUCT(AS288:BA288, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AR505)=SUM($11:$11)-1, AS450+SUMPRODUCT(AT288:BB288, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AS505)=SUM($11:$11)-1, AT450+SUMPRODUCT(AU288:BC288, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AT505)=SUM($11:$11)-1, AU450+SUMPRODUCT(AV288:BD288, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AU505)=SUM($11:$11)-1, AV450+SUMPRODUCT(AW288:BE288, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AV505)=SUM($11:$11)-1, AW450+SUMPRODUCT(AX288:BF288, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AW505)=SUM($11:$11)-1, AX450+SUMPRODUCT(AY288:BG288, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AX505)=SUM($11:$11)-1, AY450+SUMPRODUCT(AZ288:BH288, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AY505)=SUM($11:$11)-1, AZ450+SUMPRODUCT(BA288:BI288, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:AZ505)=SUM($11:$11)-1, BA450+SUMPRODUCT(BB288:BJ288, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BA505)=SUM($11:$11)-1, BB450+SUMPRODUCT(BC288:BK288, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BB505)=SUM($11:$11)-1, BC450+SUMPRODUCT(BD288:BL288, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BC505)=SUM($11:$11)-1, BD450+SUMPRODUCT(BE288:BM288, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BD505)=SUM($11:$11)-1, BE450+SUMPRODUCT(BF288:BN288, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BE505)=SUM($11:$11)-1, BF450+SUMPRODUCT(BG288:BO288, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BF505)=SUM($11:$11)-1, BG450+SUMPRODUCT(BH288:BP288, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BG505)=SUM($11:$11)-1, BH450+SUMPRODUCT(BI288:BQ288, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BH505)=SUM($11:$11)-1, BI450+SUMPRODUCT(BJ288:BR288, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BI505)=SUM($11:$11)-1, BJ450+SUMPRODUCT(BK288:BS288, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BJ505)=SUM($11:$11)-1, BK450+SUMPRODUCT(BL288:BT288, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BK505)=SUM($11:$11)-1, BL450+SUMPRODUCT(BM288:BU288, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BL505)=SUM($11:$11)-1, BM450+SUMPRODUCT(BN288:BV288, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BM505)=SUM($11:$11)-1, BN450+SUMPRODUCT(BO288:BW288, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BN505)=SUM($11:$11)-1, BO450+SUMPRODUCT(BP288:BX288, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BO505)=SUM($11:$11)-1, BP450+SUMPRODUCT(BQ288:BY288, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BP505)=SUM($11:$11)-1, BQ450+SUMPRODUCT(BR288:BZ288, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BQ505)=SUM($11:$11)-1, BR450+SUMPRODUCT(BS288:CA288, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BR505)=SUM($11:$11)-1, BS450+SUMPRODUCT(BT288:CB288, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BS505)=SUM($11:$11)-1, BT450+SUMPRODUCT(BU288:CC288, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BT505)=SUM($11:$11)-1, BU450+SUMPRODUCT(BV288:CD288, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BU505)=SUM($11:$11)-1, BV450+SUMPRODUCT(BW288:CE288, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BV505)=SUM($11:$11)-1, BW450+SUMPRODUCT(BX288:CF288, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BW505)=SUM($11:$11)-1, BX450+SUMPRODUCT(BY288:CG288, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BX505)=SUM($11:$11)-1, BY450+SUMPRODUCT(BZ288:CH288, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BY505)=SUM($11:$11)-1, BZ450+SUMPRODUCT(CA288:CI288, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:BZ505)=SUM($11:$11)-1, CA450+SUMPRODUCT(CB288:CJ288, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CA505)=SUM($11:$11)-1, CB450+SUMPRODUCT(CC288:CK288, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CB505)=SUM($11:$11)-1, CC450+SUMPRODUCT(CD288:CL288, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CC505)=SUM($11:$11)-1, CD450+SUMPRODUCT(CE288:CM288, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CD505)=SUM($11:$11)-1, CE450+SUMPRODUCT(CF288:CN288, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CE505)=SUM($11:$11)-1, CF450+SUMPRODUCT(CG288:CO288, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CF505)=SUM($11:$11)-1, CG450+SUMPRODUCT(CH288:CP288, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CG505)=SUM($11:$11)-1, CH450+SUMPRODUCT(CI288:CQ288, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CH505)=SUM($11:$11)-1, CI450+SUMPRODUCT(CJ288:CR288, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CI505)=SUM($11:$11)-1, CJ450+SUMPRODUCT(CK288:CS288, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CJ505)=SUM($11:$11)-1, CK450+SUMPRODUCT(CL288:CT288, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CK505)=SUM($11:$11)-1, CL450+SUMPRODUCT(CM288:CU288, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CL505)=SUM($11:$11)-1, CM450+SUMPRODUCT(CN288:CV288, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CM505)=SUM($11:$11)-1, CN450+SUMPRODUCT(CO288:CW288, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CN505)=SUM($11:$11)-1, CO450+SUMPRODUCT(CP288:CX288, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CO505)=SUM($11:$11)-1, CP450+SUMPRODUCT(CQ288:CY288, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CP505)=SUM($11:$11)-1, CQ450+SUMPRODUCT(CR288:CZ288, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CQ505)=SUM($11:$11)-1, CR450+SUMPRODUCT(CS288:DA288, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CR505)=SUM($11:$11)-1, CS450+SUMPRODUCT(CT288:DB288, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CS505)=SUM($11:$11)-1, CT450+SUMPRODUCT(CU288:DC288, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CT505)=SUM($11:$11)-1, CU450+SUMPRODUCT(CV288:DD288, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CU505)=SUM($11:$11)-1, CV450+SUMPRODUCT(CW288:DE288, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CV505)=SUM($11:$11)-1, CW450+SUMPRODUCT(CX288:DF288, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CW505)=SUM($11:$11)-1, CX450+SUMPRODUCT(CY288:DG288, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G505:CX505)=SUM($11:$11)-1, CY450+SUMPRODUCT(CZ288:DH288, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,"Buildings",null,null,{"$f":"IF(COUNTA($G506:G506)=SUM($11:$11)-1, H451+SUMPRODUCT(I289:Q289, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:H506)=SUM($11:$11)-1, I451+SUMPRODUCT(J289:R289, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:I506)=SUM($11:$11)-1, J451+SUMPRODUCT(K289:S289, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:J506)=SUM($11:$11)-1, K451+SUMPRODUCT(L289:T289, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:K506)=SUM($11:$11)-1, L451+SUMPRODUCT(M289:U289, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:L506)=SUM($11:$11)-1, M451+SUMPRODUCT(N289:V289, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:M506)=SUM($11:$11)-1, N451+SUMPRODUCT(O289:W289, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:N506)=SUM($11:$11)-1, O451+SUMPRODUCT(P289:X289, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:O506)=SUM($11:$11)-1, P451+SUMPRODUCT(Q289:Y289, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:P506)=SUM($11:$11)-1, Q451+SUMPRODUCT(R289:Z289, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G506:Q506)=SUM($11:$11)-1, R451+SUMPRODUCT(S289:AA289, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:R506)=SUM($11:$11)-1, S451+SUMPRODUCT(T289:AB289, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:S506)=SUM($11:$11)-1, T451+SUMPRODUCT(U289:AC289, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:T506)=SUM($11:$11)-1, U451+SUMPRODUCT(V289:AD289, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:U506)=SUM($11:$11)-1, V451+SUMPRODUCT(W289:AE289, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:V506)=SUM($11:$11)-1, W451+SUMPRODUCT(X289:AF289, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:W506)=SUM($11:$11)-1, X451+SUMPRODUCT(Y289:AG289, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:X506)=SUM($11:$11)-1, Y451+SUMPRODUCT(Z289:AH289, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:Y506)=SUM($11:$11)-1, Z451+SUMPRODUCT(AA289:AI289, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:Z506)=SUM($11:$11)-1, AA451+SUMPRODUCT(AB289:AJ289, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AA506)=SUM($11:$11)-1, AB451+SUMPRODUCT(AC289:AK289, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AB506)=SUM($11:$11)-1, AC451+SUMPRODUCT(AD289:AL289, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AC506)=SUM($11:$11)-1, AD451+SUMPRODUCT(AE289:AM289, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AD506)=SUM($11:$11)-1, AE451+SUMPRODUCT(AF289:AN289, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AE506)=SUM($11:$11)-1, AF451+SUMPRODUCT(AG289:AO289, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AF506)=SUM($11:$11)-1, AG451+SUMPRODUCT(AH289:AP289, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AG506)=SUM($11:$11)-1, AH451+SUMPRODUCT(AI289:AQ289, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AH506)=SUM($11:$11)-1, AI451+SUMPRODUCT(AJ289:AR289, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AI506)=SUM($11:$11)-1, AJ451+SUMPRODUCT(AK289:AS289, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AJ506)=SUM($11:$11)-1, AK451+SUMPRODUCT(AL289:AT289, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AK506)=SUM($11:$11)-1, AL451+SUMPRODUCT(AM289:AU289, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AL506)=SUM($11:$11)-1, AM451+SUMPRODUCT(AN289:AV289, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AM506)=SUM($11:$11)-1, AN451+SUMPRODUCT(AO289:AW289, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AN506)=SUM($11:$11)-1, AO451+SUMPRODUCT(AP289:AX289, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AO506)=SUM($11:$11)-1, AP451+SUMPRODUCT(AQ289:AY289, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AP506)=SUM($11:$11)-1, AQ451+SUMPRODUCT(AR289:AZ289, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AQ506)=SUM($11:$11)-1, AR451+SUMPRODUCT(AS289:BA289, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AR506)=SUM($11:$11)-1, AS451+SUMPRODUCT(AT289:BB289, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AS506)=SUM($11:$11)-1, AT451+SUMPRODUCT(AU289:BC289, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AT506)=SUM($11:$11)-1, AU451+SUMPRODUCT(AV289:BD289, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AU506)=SUM($11:$11)-1, AV451+SUMPRODUCT(AW289:BE289, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AV506)=SUM($11:$11)-1, AW451+SUMPRODUCT(AX289:BF289, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AW506)=SUM($11:$11)-1, AX451+SUMPRODUCT(AY289:BG289, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AX506)=SUM($11:$11)-1, AY451+SUMPRODUCT(AZ289:BH289, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AY506)=SUM($11:$11)-1, AZ451+SUMPRODUCT(BA289:BI289, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:AZ506)=SUM($11:$11)-1, BA451+SUMPRODUCT(BB289:BJ289, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BA506)=SUM($11:$11)-1, BB451+SUMPRODUCT(BC289:BK289, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BB506)=SUM($11:$11)-1, BC451+SUMPRODUCT(BD289:BL289, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BC506)=SUM($11:$11)-1, BD451+SUMPRODUCT(BE289:BM289, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BD506)=SUM($11:$11)-1, BE451+SUMPRODUCT(BF289:BN289, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BE506)=SUM($11:$11)-1, BF451+SUMPRODUCT(BG289:BO289, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BF506)=SUM($11:$11)-1, BG451+SUMPRODUCT(BH289:BP289, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BG506)=SUM($11:$11)-1, BH451+SUMPRODUCT(BI289:BQ289, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BH506)=SUM($11:$11)-1, BI451+SUMPRODUCT(BJ289:BR289, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BI506)=SUM($11:$11)-1, BJ451+SUMPRODUCT(BK289:BS289, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BJ506)=SUM($11:$11)-1, BK451+SUMPRODUCT(BL289:BT289, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BK506)=SUM($11:$11)-1, BL451+SUMPRODUCT(BM289:BU289, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BL506)=SUM($11:$11)-1, BM451+SUMPRODUCT(BN289:BV289, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BM506)=SUM($11:$11)-1, BN451+SUMPRODUCT(BO289:BW289, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BN506)=SUM($11:$11)-1, BO451+SUMPRODUCT(BP289:BX289, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BO506)=SUM($11:$11)-1, BP451+SUMPRODUCT(BQ289:BY289, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BP506)=SUM($11:$11)-1, BQ451+SUMPRODUCT(BR289:BZ289, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BQ506)=SUM($11:$11)-1, BR451+SUMPRODUCT(BS289:CA289, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BR506)=SUM($11:$11)-1, BS451+SUMPRODUCT(BT289:CB289, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BS506)=SUM($11:$11)-1, BT451+SUMPRODUCT(BU289:CC289, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BT506)=SUM($11:$11)-1, BU451+SUMPRODUCT(BV289:CD289, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BU506)=SUM($11:$11)-1, BV451+SUMPRODUCT(BW289:CE289, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BV506)=SUM($11:$11)-1, BW451+SUMPRODUCT(BX289:CF289, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BW506)=SUM($11:$11)-1, BX451+SUMPRODUCT(BY289:CG289, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BX506)=SUM($11:$11)-1, BY451+SUMPRODUCT(BZ289:CH289, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BY506)=SUM($11:$11)-1, BZ451+SUMPRODUCT(CA289:CI289, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:BZ506)=SUM($11:$11)-1, CA451+SUMPRODUCT(CB289:CJ289, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CA506)=SUM($11:$11)-1, CB451+SUMPRODUCT(CC289:CK289, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CB506)=SUM($11:$11)-1, CC451+SUMPRODUCT(CD289:CL289, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CC506)=SUM($11:$11)-1, CD451+SUMPRODUCT(CE289:CM289, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CD506)=SUM($11:$11)-1, CE451+SUMPRODUCT(CF289:CN289, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CE506)=SUM($11:$11)-1, CF451+SUMPRODUCT(CG289:CO289, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CF506)=SUM($11:$11)-1, CG451+SUMPRODUCT(CH289:CP289, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CG506)=SUM($11:$11)-1, CH451+SUMPRODUCT(CI289:CQ289, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CH506)=SUM($11:$11)-1, CI451+SUMPRODUCT(CJ289:CR289, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CI506)=SUM($11:$11)-1, CJ451+SUMPRODUCT(CK289:CS289, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CJ506)=SUM($11:$11)-1, CK451+SUMPRODUCT(CL289:CT289, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CK506)=SUM($11:$11)-1, CL451+SUMPRODUCT(CM289:CU289, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CL506)=SUM($11:$11)-1, CM451+SUMPRODUCT(CN289:CV289, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CM506)=SUM($11:$11)-1, CN451+SUMPRODUCT(CO289:CW289, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CN506)=SUM($11:$11)-1, CO451+SUMPRODUCT(CP289:CX289, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CO506)=SUM($11:$11)-1, CP451+SUMPRODUCT(CQ289:CY289, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CP506)=SUM($11:$11)-1, CQ451+SUMPRODUCT(CR289:CZ289, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CQ506)=SUM($11:$11)-1, CR451+SUMPRODUCT(CS289:DA289, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CR506)=SUM($11:$11)-1, CS451+SUMPRODUCT(CT289:DB289, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CS506)=SUM($11:$11)-1, CT451+SUMPRODUCT(CU289:DC289, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CT506)=SUM($11:$11)-1, CU451+SUMPRODUCT(CV289:DD289, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CU506)=SUM($11:$11)-1, CV451+SUMPRODUCT(CW289:DE289, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CV506)=SUM($11:$11)-1, CW451+SUMPRODUCT(CX289:DF289, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CW506)=SUM($11:$11)-1, CX451+SUMPRODUCT(CY289:DG289, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G506:CX506)=SUM($11:$11)-1, CY451+SUMPRODUCT(CZ289:DH289, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,"In-house software",null,null,{"$f":"IF(COUNTA($G507:G507)=SUM($11:$11)-1, H452+SUMPRODUCT(I290:Q290, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:H507)=SUM($11:$11)-1, I452+SUMPRODUCT(J290:R290, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:I507)=SUM($11:$11)-1, J452+SUMPRODUCT(K290:S290, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:J507)=SUM($11:$11)-1, K452+SUMPRODUCT(L290:T290, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:K507)=SUM($11:$11)-1, L452+SUMPRODUCT(M290:U290, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:L507)=SUM($11:$11)-1, M452+SUMPRODUCT(N290:V290, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:M507)=SUM($11:$11)-1, N452+SUMPRODUCT(O290:W290, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:N507)=SUM($11:$11)-1, O452+SUMPRODUCT(P290:X290, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:O507)=SUM($11:$11)-1, P452+SUMPRODUCT(Q290:Y290, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:P507)=SUM($11:$11)-1, Q452+SUMPRODUCT(R290:Z290, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G507:Q507)=SUM($11:$11)-1, R452+SUMPRODUCT(S290:AA290, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:R507)=SUM($11:$11)-1, S452+SUMPRODUCT(T290:AB290, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:S507)=SUM($11:$11)-1, T452+SUMPRODUCT(U290:AC290, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:T507)=SUM($11:$11)-1, U452+SUMPRODUCT(V290:AD290, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:U507)=SUM($11:$11)-1, V452+SUMPRODUCT(W290:AE290, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:V507)=SUM($11:$11)-1, W452+SUMPRODUCT(X290:AF290, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:W507)=SUM($11:$11)-1, X452+SUMPRODUCT(Y290:AG290, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:X507)=SUM($11:$11)-1, Y452+SUMPRODUCT(Z290:AH290, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:Y507)=SUM($11:$11)-1, Z452+SUMPRODUCT(AA290:AI290, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:Z507)=SUM($11:$11)-1, AA452+SUMPRODUCT(AB290:AJ290, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AA507)=SUM($11:$11)-1, AB452+SUMPRODUCT(AC290:AK290, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AB507)=SUM($11:$11)-1, AC452+SUMPRODUCT(AD290:AL290, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AC507)=SUM($11:$11)-1, AD452+SUMPRODUCT(AE290:AM290, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AD507)=SUM($11:$11)-1, AE452+SUMPRODUCT(AF290:AN290, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AE507)=SUM($11:$11)-1, AF452+SUMPRODUCT(AG290:AO290, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AF507)=SUM($11:$11)-1, AG452+SUMPRODUCT(AH290:AP290, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AG507)=SUM($11:$11)-1, AH452+SUMPRODUCT(AI290:AQ290, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AH507)=SUM($11:$11)-1, AI452+SUMPRODUCT(AJ290:AR290, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AI507)=SUM($11:$11)-1, AJ452+SUMPRODUCT(AK290:AS290, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AJ507)=SUM($11:$11)-1, AK452+SUMPRODUCT(AL290:AT290, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AK507)=SUM($11:$11)-1, AL452+SUMPRODUCT(AM290:AU290, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AL507)=SUM($11:$11)-1, AM452+SUMPRODUCT(AN290:AV290, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AM507)=SUM($11:$11)-1, AN452+SUMPRODUCT(AO290:AW290, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AN507)=SUM($11:$11)-1, AO452+SUMPRODUCT(AP290:AX290, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AO507)=SUM($11:$11)-1, AP452+SUMPRODUCT(AQ290:AY290, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AP507)=SUM($11:$11)-1, AQ452+SUMPRODUCT(AR290:AZ290, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AQ507)=SUM($11:$11)-1, AR452+SUMPRODUCT(AS290:BA290, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AR507)=SUM($11:$11)-1, AS452+SUMPRODUCT(AT290:BB290, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AS507)=SUM($11:$11)-1, AT452+SUMPRODUCT(AU290:BC290, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AT507)=SUM($11:$11)-1, AU452+SUMPRODUCT(AV290:BD290, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AU507)=SUM($11:$11)-1, AV452+SUMPRODUCT(AW290:BE290, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AV507)=SUM($11:$11)-1, AW452+SUMPRODUCT(AX290:BF290, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AW507)=SUM($11:$11)-1, AX452+SUMPRODUCT(AY290:BG290, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AX507)=SUM($11:$11)-1, AY452+SUMPRODUCT(AZ290:BH290, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AY507)=SUM($11:$11)-1, AZ452+SUMPRODUCT(BA290:BI290, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:AZ507)=SUM($11:$11)-1, BA452+SUMPRODUCT(BB290:BJ290, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BA507)=SUM($11:$11)-1, BB452+SUMPRODUCT(BC290:BK290, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BB507)=SUM($11:$11)-1, BC452+SUMPRODUCT(BD290:BL290, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BC507)=SUM($11:$11)-1, BD452+SUMPRODUCT(BE290:BM290, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BD507)=SUM($11:$11)-1, BE452+SUMPRODUCT(BF290:BN290, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BE507)=SUM($11:$11)-1, BF452+SUMPRODUCT(BG290:BO290, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BF507)=SUM($11:$11)-1, BG452+SUMPRODUCT(BH290:BP290, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BG507)=SUM($11:$11)-1, BH452+SUMPRODUCT(BI290:BQ290, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BH507)=SUM($11:$11)-1, BI452+SUMPRODUCT(BJ290:BR290, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BI507)=SUM($11:$11)-1, BJ452+SUMPRODUCT(BK290:BS290, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BJ507)=SUM($11:$11)-1, BK452+SUMPRODUCT(BL290:BT290, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BK507)=SUM($11:$11)-1, BL452+SUMPRODUCT(BM290:BU290, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BL507)=SUM($11:$11)-1, BM452+SUMPRODUCT(BN290:BV290, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BM507)=SUM($11:$11)-1, BN452+SUMPRODUCT(BO290:BW290, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BN507)=SUM($11:$11)-1, BO452+SUMPRODUCT(BP290:BX290, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BO507)=SUM($11:$11)-1, BP452+SUMPRODUCT(BQ290:BY290, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BP507)=SUM($11:$11)-1, BQ452+SUMPRODUCT(BR290:BZ290, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BQ507)=SUM($11:$11)-1, BR452+SUMPRODUCT(BS290:CA290, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BR507)=SUM($11:$11)-1, BS452+SUMPRODUCT(BT290:CB290, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BS507)=SUM($11:$11)-1, BT452+SUMPRODUCT(BU290:CC290, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BT507)=SUM($11:$11)-1, BU452+SUMPRODUCT(BV290:CD290, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BU507)=SUM($11:$11)-1, BV452+SUMPRODUCT(BW290:CE290, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BV507)=SUM($11:$11)-1, BW452+SUMPRODUCT(BX290:CF290, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BW507)=SUM($11:$11)-1, BX452+SUMPRODUCT(BY290:CG290, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BX507)=SUM($11:$11)-1, BY452+SUMPRODUCT(BZ290:CH290, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BY507)=SUM($11:$11)-1, BZ452+SUMPRODUCT(CA290:CI290, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:BZ507)=SUM($11:$11)-1, CA452+SUMPRODUCT(CB290:CJ290, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CA507)=SUM($11:$11)-1, CB452+SUMPRODUCT(CC290:CK290, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CB507)=SUM($11:$11)-1, CC452+SUMPRODUCT(CD290:CL290, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CC507)=SUM($11:$11)-1, CD452+SUMPRODUCT(CE290:CM290, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CD507)=SUM($11:$11)-1, CE452+SUMPRODUCT(CF290:CN290, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CE507)=SUM($11:$11)-1, CF452+SUMPRODUCT(CG290:CO290, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CF507)=SUM($11:$11)-1, CG452+SUMPRODUCT(CH290:CP290, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CG507)=SUM($11:$11)-1, CH452+SUMPRODUCT(CI290:CQ290, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CH507)=SUM($11:$11)-1, CI452+SUMPRODUCT(CJ290:CR290, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CI507)=SUM($11:$11)-1, CJ452+SUMPRODUCT(CK290:CS290, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CJ507)=SUM($11:$11)-1, CK452+SUMPRODUCT(CL290:CT290, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CK507)=SUM($11:$11)-1, CL452+SUMPRODUCT(CM290:CU290, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CL507)=SUM($11:$11)-1, CM452+SUMPRODUCT(CN290:CV290, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CM507)=SUM($11:$11)-1, CN452+SUMPRODUCT(CO290:CW290, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CN507)=SUM($11:$11)-1, CO452+SUMPRODUCT(CP290:CX290, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CO507)=SUM($11:$11)-1, CP452+SUMPRODUCT(CQ290:CY290, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CP507)=SUM($11:$11)-1, CQ452+SUMPRODUCT(CR290:CZ290, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CQ507)=SUM($11:$11)-1, CR452+SUMPRODUCT(CS290:DA290, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CR507)=SUM($11:$11)-1, CS452+SUMPRODUCT(CT290:DB290, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CS507)=SUM($11:$11)-1, CT452+SUMPRODUCT(CU290:DC290, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CT507)=SUM($11:$11)-1, CU452+SUMPRODUCT(CV290:DD290, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CU507)=SUM($11:$11)-1, CV452+SUMPRODUCT(CW290:DE290, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CV507)=SUM($11:$11)-1, CW452+SUMPRODUCT(CX290:DF290, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CW507)=SUM($11:$11)-1, CX452+SUMPRODUCT(CY290:DG290, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G507:CX507)=SUM($11:$11)-1, CY452+SUMPRODUCT(CZ290:DH290, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"IF(COUNTA($G508:G508)=SUM($11:$11)-1, H453+SUMPRODUCT(I291:Q291, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:H508)=SUM($11:$11)-1, I453+SUMPRODUCT(J291:R291, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:I508)=SUM($11:$11)-1, J453+SUMPRODUCT(K291:S291, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:J508)=SUM($11:$11)-1, K453+SUMPRODUCT(L291:T291, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:K508)=SUM($11:$11)-1, L453+SUMPRODUCT(M291:U291, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:L508)=SUM($11:$11)-1, M453+SUMPRODUCT(N291:V291, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:M508)=SUM($11:$11)-1, N453+SUMPRODUCT(O291:W291, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:N508)=SUM($11:$11)-1, O453+SUMPRODUCT(P291:X291, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:O508)=SUM($11:$11)-1, P453+SUMPRODUCT(Q291:Y291, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:P508)=SUM($11:$11)-1, Q453+SUMPRODUCT(R291:Z291, 1/R$15:Z$15)*Q$15, \"\")","v":0},{"$f":"IF(COUNTA($G508:Q508)=SUM($11:$11)-1, R453+SUMPRODUCT(S291:AA291, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:R508)=SUM($11:$11)-1, S453+SUMPRODUCT(T291:AB291, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:S508)=SUM($11:$11)-1, T453+SUMPRODUCT(U291:AC291, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:T508)=SUM($11:$11)-1, U453+SUMPRODUCT(V291:AD291, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:U508)=SUM($11:$11)-1, V453+SUMPRODUCT(W291:AE291, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:V508)=SUM($11:$11)-1, W453+SUMPRODUCT(X291:AF291, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:W508)=SUM($11:$11)-1, X453+SUMPRODUCT(Y291:AG291, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:X508)=SUM($11:$11)-1, Y453+SUMPRODUCT(Z291:AH291, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:Y508)=SUM($11:$11)-1, Z453+SUMPRODUCT(AA291:AI291, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:Z508)=SUM($11:$11)-1, AA453+SUMPRODUCT(AB291:AJ291, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AA508)=SUM($11:$11)-1, AB453+SUMPRODUCT(AC291:AK291, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AB508)=SUM($11:$11)-1, AC453+SUMPRODUCT(AD291:AL291, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AC508)=SUM($11:$11)-1, AD453+SUMPRODUCT(AE291:AM291, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AD508)=SUM($11:$11)-1, AE453+SUMPRODUCT(AF291:AN291, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AE508)=SUM($11:$11)-1, AF453+SUMPRODUCT(AG291:AO291, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AF508)=SUM($11:$11)-1, AG453+SUMPRODUCT(AH291:AP291, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AG508)=SUM($11:$11)-1, AH453+SUMPRODUCT(AI291:AQ291, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AH508)=SUM($11:$11)-1, AI453+SUMPRODUCT(AJ291:AR291, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AI508)=SUM($11:$11)-1, AJ453+SUMPRODUCT(AK291:AS291, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AJ508)=SUM($11:$11)-1, AK453+SUMPRODUCT(AL291:AT291, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AK508)=SUM($11:$11)-1, AL453+SUMPRODUCT(AM291:AU291, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AL508)=SUM($11:$11)-1, AM453+SUMPRODUCT(AN291:AV291, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AM508)=SUM($11:$11)-1, AN453+SUMPRODUCT(AO291:AW291, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AN508)=SUM($11:$11)-1, AO453+SUMPRODUCT(AP291:AX291, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AO508)=SUM($11:$11)-1, AP453+SUMPRODUCT(AQ291:AY291, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AP508)=SUM($11:$11)-1, AQ453+SUMPRODUCT(AR291:AZ291, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AQ508)=SUM($11:$11)-1, AR453+SUMPRODUCT(AS291:BA291, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AR508)=SUM($11:$11)-1, AS453+SUMPRODUCT(AT291:BB291, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AS508)=SUM($11:$11)-1, AT453+SUMPRODUCT(AU291:BC291, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AT508)=SUM($11:$11)-1, AU453+SUMPRODUCT(AV291:BD291, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AU508)=SUM($11:$11)-1, AV453+SUMPRODUCT(AW291:BE291, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AV508)=SUM($11:$11)-1, AW453+SUMPRODUCT(AX291:BF291, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AW508)=SUM($11:$11)-1, AX453+SUMPRODUCT(AY291:BG291, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AX508)=SUM($11:$11)-1, AY453+SUMPRODUCT(AZ291:BH291, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AY508)=SUM($11:$11)-1, AZ453+SUMPRODUCT(BA291:BI291, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:AZ508)=SUM($11:$11)-1, BA453+SUMPRODUCT(BB291:BJ291, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BA508)=SUM($11:$11)-1, BB453+SUMPRODUCT(BC291:BK291, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BB508)=SUM($11:$11)-1, BC453+SUMPRODUCT(BD291:BL291, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BC508)=SUM($11:$11)-1, BD453+SUMPRODUCT(BE291:BM291, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BD508)=SUM($11:$11)-1, BE453+SUMPRODUCT(BF291:BN291, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BE508)=SUM($11:$11)-1, BF453+SUMPRODUCT(BG291:BO291, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BF508)=SUM($11:$11)-1, BG453+SUMPRODUCT(BH291:BP291, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BG508)=SUM($11:$11)-1, BH453+SUMPRODUCT(BI291:BQ291, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BH508)=SUM($11:$11)-1, BI453+SUMPRODUCT(BJ291:BR291, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BI508)=SUM($11:$11)-1, BJ453+SUMPRODUCT(BK291:BS291, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BJ508)=SUM($11:$11)-1, BK453+SUMPRODUCT(BL291:BT291, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BK508)=SUM($11:$11)-1, BL453+SUMPRODUCT(BM291:BU291, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BL508)=SUM($11:$11)-1, BM453+SUMPRODUCT(BN291:BV291, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BM508)=SUM($11:$11)-1, BN453+SUMPRODUCT(BO291:BW291, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BN508)=SUM($11:$11)-1, BO453+SUMPRODUCT(BP291:BX291, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BO508)=SUM($11:$11)-1, BP453+SUMPRODUCT(BQ291:BY291, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BP508)=SUM($11:$11)-1, BQ453+SUMPRODUCT(BR291:BZ291, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BQ508)=SUM($11:$11)-1, BR453+SUMPRODUCT(BS291:CA291, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BR508)=SUM($11:$11)-1, BS453+SUMPRODUCT(BT291:CB291, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BS508)=SUM($11:$11)-1, BT453+SUMPRODUCT(BU291:CC291, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BT508)=SUM($11:$11)-1, BU453+SUMPRODUCT(BV291:CD291, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BU508)=SUM($11:$11)-1, BV453+SUMPRODUCT(BW291:CE291, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BV508)=SUM($11:$11)-1, BW453+SUMPRODUCT(BX291:CF291, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BW508)=SUM($11:$11)-1, BX453+SUMPRODUCT(BY291:CG291, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BX508)=SUM($11:$11)-1, BY453+SUMPRODUCT(BZ291:CH291, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BY508)=SUM($11:$11)-1, BZ453+SUMPRODUCT(CA291:CI291, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:BZ508)=SUM($11:$11)-1, CA453+SUMPRODUCT(CB291:CJ291, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CA508)=SUM($11:$11)-1, CB453+SUMPRODUCT(CC291:CK291, 1/CC$15:CK$15)*CB$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CB508)=SUM($11:$11)-1, CC453+SUMPRODUCT(CD291:CL291, 1/CD$15:CL$15)*CC$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CC508)=SUM($11:$11)-1, CD453+SUMPRODUCT(CE291:CM291, 1/CE$15:CM$15)*CD$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CD508)=SUM($11:$11)-1, CE453+SUMPRODUCT(CF291:CN291, 1/CF$15:CN$15)*CE$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CE508)=SUM($11:$11)-1, CF453+SUMPRODUCT(CG291:CO291, 1/CG$15:CO$15)*CF$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CF508)=SUM($11:$11)-1, CG453+SUMPRODUCT(CH291:CP291, 1/CH$15:CP$15)*CG$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CG508)=SUM($11:$11)-1, CH453+SUMPRODUCT(CI291:CQ291, 1/CI$15:CQ$15)*CH$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CH508)=SUM($11:$11)-1, CI453+SUMPRODUCT(CJ291:CR291, 1/CJ$15:CR$15)*CI$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CI508)=SUM($11:$11)-1, CJ453+SUMPRODUCT(CK291:CS291, 1/CK$15:CS$15)*CJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CJ508)=SUM($11:$11)-1, CK453+SUMPRODUCT(CL291:CT291, 1/CL$15:CT$15)*CK$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CK508)=SUM($11:$11)-1, CL453+SUMPRODUCT(CM291:CU291, 1/CM$15:CU$15)*CL$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CL508)=SUM($11:$11)-1, CM453+SUMPRODUCT(CN291:CV291, 1/CN$15:CV$15)*CM$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CM508)=SUM($11:$11)-1, CN453+SUMPRODUCT(CO291:CW291, 1/CO$15:CW$15)*CN$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CN508)=SUM($11:$11)-1, CO453+SUMPRODUCT(CP291:CX291, 1/CP$15:CX$15)*CO$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CO508)=SUM($11:$11)-1, CP453+SUMPRODUCT(CQ291:CY291, 1/CQ$15:CY$15)*CP$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CP508)=SUM($11:$11)-1, CQ453+SUMPRODUCT(CR291:CZ291, 1/CR$15:CZ$15)*CQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CQ508)=SUM($11:$11)-1, CR453+SUMPRODUCT(CS291:DA291, 1/CS$15:DA$15)*CR$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CR508)=SUM($11:$11)-1, CS453+SUMPRODUCT(CT291:DB291, 1/CT$15:DB$15)*CS$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CS508)=SUM($11:$11)-1, CT453+SUMPRODUCT(CU291:DC291, 1/CU$15:DC$15)*CT$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CT508)=SUM($11:$11)-1, CU453+SUMPRODUCT(CV291:DD291, 1/CV$15:DD$15)*CU$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CU508)=SUM($11:$11)-1, CV453+SUMPRODUCT(CW291:DE291, 1/CW$15:DE$15)*CV$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CV508)=SUM($11:$11)-1, CW453+SUMPRODUCT(CX291:DF291, 1/CX$15:DF$15)*CW$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CW508)=SUM($11:$11)-1, CX453+SUMPRODUCT(CY291:DG291, 1/CY$15:DG$15)*CX$15, \"\")","v":""},{"$f":"IF(COUNTA($G508:CX508)=SUM($11:$11)-1, CY453+SUMPRODUCT(CZ291:DH291, 1/CZ$15:DH$15)*CY$15, \"\")","v":""}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H$459:H$508)","v":0},{"$f":"SUM(I$459:I$508)","v":0},0,0,0,0,0,0,0,2065.4685317962912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU$459:BU$508)","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]

{"sheet":"TAB input","index":3,"n_rows":495,"n_cols":103,"rows_kept":139,"cut":true,"hidden":false,"merged":[[15,4,16,4]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[null,null,null,null,{"$f":"IF('Capital base input'!$F$8=$F$8, 'Capital base input'!$F$8, $F$8)&\" - TAB input - Gas DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AGN SA - TAB input - Gas DNSP RFM - Depreciation tracking module - version 1.1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$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$9-2)","v":"2014-15"},{"$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":"2015-16"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80",{"$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":"2080-81"},"2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-00","2100-01","2101-02","2102-03","2103-04","2104-05","2105-06","2106-07","2107-08","2108-09","2109-10","2110-11","2111-12"]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name",{"$f":"'Capital base input'!$F$8","v":"AGN SA"}]
[null,null,null,null,"First regulatory year for tracking",null,null,"2016-17",{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$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$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CX$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,"2016-21",{"$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:$4, 0))), \"\")","v":"2021-26"},{"$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:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CP$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CP$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CQ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CQ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CR$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CR$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CS$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CS$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CT$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CT$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CU$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CU$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CV$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CV$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CW$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CW$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CX$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CX$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CY$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CY$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,"Years in regulatory period",null,null,5,{"$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:$4, 0))), \"\")","v":5},{"$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:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CP$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CP$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CQ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CQ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CR$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CR$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CS$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CS$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CT$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CT$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CU$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CU$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CV$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CV$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CW$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CW$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CX$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CX$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CY$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CY$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$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CO$12)<SUM($11:$11), IF(AND(CP$446:CP$495=\"\"), IF(AND(CO$13<>\"\", CP$13=\"\"), \"DV input required\", CO$12), IF(AND(OR(CP$446:CP$495=\"DV\"), CP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CP$12)<SUM($11:$11), IF(AND(CQ$446:CQ$495=\"\"), IF(AND(CP$13<>\"\", CQ$13=\"\"), \"DV input required\", CP$12), IF(AND(OR(CQ$446:CQ$495=\"DV\"), CQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CQ$12)<SUM($11:$11), IF(AND(CR$446:CR$495=\"\"), IF(AND(CQ$13<>\"\", CR$13=\"\"), \"DV input required\", CQ$12), IF(AND(OR(CR$446:CR$495=\"DV\"), CR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CR$12)<SUM($11:$11), IF(AND(CS$446:CS$495=\"\"), IF(AND(CR$13<>\"\", CS$13=\"\"), \"DV input required\", CR$12), IF(AND(OR(CS$446:CS$495=\"DV\"), CS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CS$12)<SUM($11:$11), IF(AND(CT$446:CT$495=\"\"), IF(AND(CS$13<>\"\", CT$13=\"\"), \"DV input required\", CS$12), IF(AND(OR(CT$446:CT$495=\"DV\"), CT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CT$12)<SUM($11:$11), IF(AND(CU$446:CU$495=\"\"), IF(AND(CT$13<>\"\", CU$13=\"\"), \"DV input required\", CT$12), IF(AND(OR(CU$446:CU$495=\"DV\"), CU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CU$12)<SUM($11:$11), IF(AND(CV$446:CV$495=\"\"), IF(AND(CU$13<>\"\", CV$13=\"\"), \"DV input required\", CU$12), IF(AND(OR(CV$446:CV$495=\"DV\"), CV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CV$12)<SUM($11:$11), IF(AND(CW$446:CW$495=\"\"), IF(AND(CV$13<>\"\", CW$13=\"\"), \"DV input required\", CV$12), IF(AND(OR(CW$446:CW$495=\"DV\"), CW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CW$12)<SUM($11:$11), IF(AND(CX$446:CX$495=\"\"), IF(AND(CW$13<>\"\", CX$13=\"\"), \"DV input required\", CW$12), IF(AND(OR(CX$446:CX$495=\"DV\"), CX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CX$12)<SUM($11:$11), IF(AND(CY$446:CY$495=\"\"), IF(AND(CX$13<>\"\", CY$13=\"\"), \"DV input required\", CX$12), IF(AND(OR(CY$446:CY$495=\"DV\"), CY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""}]
[null,null,null,null,"Diminishing value multiplier",null,null,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,null,"Starting TAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"TAB (opening as at \"&$H$4&\")\"","v":"TAB (opening as at 2016-17)"},{"$f":"\"Actual gross capex (\"&H$4&\")\"","v":"Actual gross capex (2016-17)"},{"$f":"IF(COUNTA($H$16:H$16)<SUM($11:$11), \"Actual gross capex (\"&I$4&\")\", \"\")","v":"Actual gross capex (2017-18)"},{"$f":"IF(COUNTA($H$16:I$16)<SUM($11:$11), \"Actual gross capex (\"&J$4&\")\", \"\")","v":"Actual gross capex (2018-19)"},{"$f":"IF(COUNTA($H$16:J$16)<SUM($11:$11), \"Actual gross capex (\"&K$4&\")\", \"\")","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$16:K$16)<SUM($11:$11), \"Actual gross capex (\"&L$4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$16:L$16)<SUM($11:$11), \"Actual gross capex (\"&M$4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$16:M$16)<SUM($11:$11), \"Actual gross capex (\"&N$4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$16:N$16)<SUM($11:$11), \"Actual gross capex (\"&O$4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$16:O$16)<SUM($11:$11), \"Actual gross capex (\"&P$4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$16:P$16)<SUM($11:$11), \"Actual gross capex (\"&Q$4&\")\", \"\")","v":"Actual gross capex (2025-26)"},{"$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$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CO$16)<SUM($11:$11), \"Actual gross capex (\"&CP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CP$16)<SUM($11:$11), \"Actual gross capex (\"&CQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CQ$16)<SUM($11:$11), \"Actual gross capex (\"&CR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CR$16)<SUM($11:$11), \"Actual gross capex (\"&CS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CS$16)<SUM($11:$11), \"Actual gross capex (\"&CT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CT$16)<SUM($11:$11), \"Actual gross capex (\"&CU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CU$16)<SUM($11:$11), \"Actual gross capex (\"&CV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CV$16)<SUM($11:$11), \"Actual gross capex (\"&CW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CW$16)<SUM($11:$11), \"Actual gross capex (\"&CX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CX$16)<SUM($11:$11), \"Actual gross capex (\"&CY$4&\")\", \"\")","v":""}]
[]
[null,null,null,1,{"$f":"'Capital base input'!E27","v":"Mains"},null,381.00506494117559,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":71.090330289324754},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":73.968432155678798},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":74.929253362620386},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":65.452090999999996},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":65.550899999999999},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":50.927560999999997},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":59.171987999999999},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":56.432496545318088},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":88.564443863957081},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":44.445153664041968},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E18, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,2,{"$f":"'Capital base input'!E28","v":"Inlets"},null,101.0636331413471,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":14.204933619254819},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":16.173226265377103},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":15.994805840763236},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":18.901413000000002},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":17.062028999999999},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":16.698498000000001},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":17.807126},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":20.228910493584642},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":16.026391952973604},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":21.296903176975704},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E19, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,3,{"$f":"'Capital base input'!E29","v":"Meters"},null,57.115744392887422,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":9.7594977802675995},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":8.8743316962903283},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":10.125748999393343},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":6.8634060000000003},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":7.2553739999999998},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":9.6421960000000002},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":10.833185},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":6.858486014294086},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":8.5272827894583756},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":9.5766590101916087},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E20, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,4,{"$f":"'Capital base input'!E30","v":"Telemetry"},null,1.5443658989005162,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0.19942225781982617},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":3.2703123908250113E-3},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0.20558113756750718},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0.14155499999999999},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0.121491},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0.30321599999999999},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0.53899399999999997},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0.22634977832684217},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0.43740804867723693},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0.52562470644012949},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E21, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,5,{"$f":"'Capital base input'!E31","v":"IT System"},null,13.262288045224722,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0.75959215063999996},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":3.3863118505840002},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":5.0648352261387535},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":5.0397429999999996},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":8.1243130000000008},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":8.9627289999999995},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":5.4294520000000004},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":2.769427211765771},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":10.873893222805043},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":7.5981908273352028},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E22, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,6,{"$f":"'Capital base input'!E32","v":"Other Distribution System Equipment"},null,18.512688486824828,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":1.9944798942810278},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":2.5775142924565477},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":2.95114815443804},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":4.9848660000000002},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":4.8399130000000001},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":6.1725380000000003},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":4.0961400000000001},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":9.1078775716277356},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":11.744000396797649},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":16.247729018074043},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E23, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,7,{"$f":"'Capital base input'!E33","v":"Other"},null,3.7551554090367607,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0.75544140397006254},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0.71080517243441821},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0.35211917413333582},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":1.5872809999999999},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":1.946809},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0.87856599999999996},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0.83616699999999999},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":1.5995083435648871},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":1.6272442898174364},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":1.0709408873073598},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E24, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,8,{"$f":"'Capital base input'!E34","v":"Low pressure mains depn"},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E25, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,9,{"$f":"'Capital base input'!E35","v":"Low pressure inlets depn"},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E26, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,10,{"$f":"'Capital base input'!E36","v":"Future of Gas Depreciation"},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E27, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,11,{"$f":"'Capital base input'!E37","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E28, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,12,{"$f":"'Capital base input'!E38","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E29, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,13,{"$f":"'Capital base input'!E39","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E30, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,14,{"$f":"'Capital base input'!E40","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E31, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,15,{"$f":"'Capital base input'!E41","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E32, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,16,{"$f":"'Capital base input'!E42","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E33, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,17,{"$f":"'Capital base input'!E43","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E34, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,18,{"$f":"'Capital base input'!E44","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E35, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,19,{"$f":"'Capital base input'!E45","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E36, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,20,{"$f":"'Capital base input'!E46","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E37, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,21,{"$f":"'Capital base input'!E47","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E38, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,22,{"$f":"'Capital base input'!E48","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E39, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,23,{"$f":"'Capital base input'!E49","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E40, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,24,{"$f":"'Capital base input'!E50","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E41, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,25,{"$f":"'Capital base input'!E51","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E42, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,26,{"$f":"'Capital base input'!E52","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E43, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,27,{"$f":"'Capital base input'!E53","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E44, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,28,{"$f":"'Capital base input'!E54","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E45, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,29,{"$f":"'Capital base input'!E55","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E46, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,30,{"$f":"'Capital base input'!E56","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E47, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,31,{"$f":"'Capital base input'!E57","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E48, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,32,{"$f":"'Capital base input'!E58","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E49, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,33,{"$f":"'Capital base input'!E59","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E50, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,34,{"$f":"'Capital base input'!E60","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E51, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,35,{"$f":"'Capital base input'!E61","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E52, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,36,{"$f":"'Capital base input'!E62","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E53, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,37,{"$f":"'Capital base input'!E63","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E54, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,38,{"$f":"'Capital base input'!E64","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E55, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,39,{"$f":"'Capital base input'!E65","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E56, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,40,{"$f":"'Capital base input'!E66","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E57, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,41,{"$f":"'Capital base input'!E67","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E58, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,42,{"$f":"'Capital base input'!E68","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E59, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,43,{"$f":"'Capital base input'!E69","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E60, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,44,{"$f":"'Capital base input'!E70","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E61, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,45,{"$f":"'Capital base input'!E71","v":0},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E62, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,49,{"$f":"'Capital base input'!E75","v":"In-house software"},null,0,{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$27:$XFD$76, MATCH($E66, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual immediately expensed capex (\"&H$4&\")\")","v":"Actual immediately expensed capex (2016-17)"},{"$f":"IF(I$16=\"\", \"\", \"Actual immediately expensed capex (\"&I$4&\")\")","v":"Actual immediately expensed capex (2017-18)"},"Actual immediately expensed capex (2018-19)","Actual immediately expensed capex (2019-20)","Actual immediately expensed capex (2020-21)","Actual immediately expensed capex (2021-22)","Actual immediately expensed capex (2022-23)","Actual immediately expensed capex (2023-24)","Actual immediately expensed capex (2024-25)","Actual immediately expensed capex (2025-26)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual immediately expensed capex (\"&BU$4&\")\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Low pressure mains depn",null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E50","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,"Other",null,null,{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":9.5052999999999999E-2},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":7.5031799999999999E-3},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":7.0151789999999992E-2},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E132, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E139, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E144, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E152, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E157, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$81:$XFD$130, MATCH($E164, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H126:H175)","v":0},9.5052999999999999E-2,0,0,7.5031799999999999E-3,7.0151789999999992E-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,{"$f":"SUM(BT126:BT175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP126:CP175)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Other Distribution System Equipment",null,17.35073145121159,20,null,null,null,null,20]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs",null,0,0]
[null,null,null,null,"IT System",null,null,{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":5},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":5},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E237, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Other Distribution System Equipment",null,null,{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":40},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":40},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E238, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E247, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E257, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E262, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E270, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E272, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$189:$XFD$238, MATCH($E282, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,"IT System",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Low pressure mains depn",null,null,null,null,null,null,1.6389803443776272,null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Telemetry",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"In-house software"]
[null,null,null,null,"Telemetry",null,null,{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E396, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E405, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E408, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E416, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E421, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E430, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E433, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,"In-house software",null,null,{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$296:$XFD$345, MATCH($E441, 'Capital base input'!$E$27:$E$76, 0), MATCH(CY$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Telemetry",null,"SL","SL",null,null,null,null,"DV"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0,null,null,{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","SL","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","",{"$f":"IF(CE$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Buildings",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","SL","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"In-house software",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","SL","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Equity raising costs",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},"","","","","SL","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Capital base tracking","index":4,"n_rows":1954,"n_cols":103,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[null,null,null,null,null,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - Capital base tracking - Gas DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AGN SA - Capital base tracking - Gas DNSP RFM - Depreciation tracking module - version 1.1"}]
[]
[null,null,null,null,null,{"$f":"\"Year ($m, real \"&'Capital base input'!$G$4&\")\"","v":"Year ($m, real 2015-16)"},{"$f":"'Capital base input'!G$4","v":"2015-16"},{"$f":"'Capital base input'!H$4","v":"2016-17"},{"$f":"'Capital base input'!I$4","v":"2017-18"},{"$f":"'Capital base input'!J$4","v":"2018-19"},{"$f":"'Capital base input'!K$4","v":"2019-20"},{"$f":"'Capital base input'!L$4","v":"2020-21"},{"$f":"'Capital base input'!M$4","v":"2021-22"},{"$f":"'Capital base input'!N$4","v":"2022-23"},{"$f":"'Capital base input'!O$4","v":"2023-24"},{"$f":"'Capital base input'!P$4","v":"2024-25"},{"$f":"'Capital base input'!Q$4","v":"2025-26"},{"$f":"'Capital base input'!R$4","v":"2026-27"},{"$f":"'Capital base input'!S$4","v":"2027-28"},{"$f":"'Capital base input'!T$4","v":"2028-29"},{"$f":"'Capital base input'!U$4","v":"2029-30"},{"$f":"'Capital base input'!V$4","v":"2030-31"},{"$f":"'Capital base input'!W$4","v":"2031-32"},{"$f":"'Capital base input'!X$4","v":"2032-33"},{"$f":"'Capital base input'!Y$4","v":"2033-34"},{"$f":"'Capital base input'!Z$4","v":"2034-35"},{"$f":"'Capital base input'!AA$4","v":"2035-36"},{"$f":"'Capital base input'!AB$4","v":"2036-37"},{"$f":"'Capital base input'!AC$4","v":"2037-38"},{"$f":"'Capital base input'!AD$4","v":"2038-39"},{"$f":"'Capital base input'!AE$4","v":"2039-40"},{"$f":"'Capital base input'!AF$4","v":"2040-41"},{"$f":"'Capital base input'!AG$4","v":"2041-42"},{"$f":"'Capital base input'!AH$4","v":"2042-43"},{"$f":"'Capital base input'!AI$4","v":"2043-44"},{"$f":"'Capital base input'!AJ$4","v":"2044-45"},{"$f":"'Capital base input'!AK$4","v":"2045-46"},{"$f":"'Capital base input'!AL$4","v":"2046-47"},{"$f":"'Capital base input'!AM$4","v":"2047-48"},{"$f":"'Capital base input'!AN$4","v":"2048-49"},{"$f":"'Capital base input'!AO$4","v":"2049-50"},{"$f":"'Capital base input'!AP$4","v":"2050-51"},{"$f":"'Capital base input'!AQ$4","v":"2051-52"},{"$f":"'Capital base input'!AR$4","v":"2052-53"},{"$f":"'Capital base input'!AS$4","v":"2053-54"},{"$f":"'Capital base input'!AT$4","v":"2054-55"},{"$f":"'Capital base input'!AU$4","v":"2055-56"},{"$f":"'Capital base input'!AV$4","v":"2056-57"},{"$f":"'Capital base input'!AW$4","v":"2057-58"},{"$f":"'Capital base input'!AX$4","v":"2058-59"},{"$f":"'Capital base input'!AY$4","v":"2059-60"},{"$f":"'Capital base input'!AZ$4","v":"2060-61"},{"$f":"'Capital base input'!BA$4","v":"2061-62"},{"$f":"'Capital base input'!BB$4","v":"2062-63"},{"$f":"'Capital base input'!BC$4","v":"2063-64"},{"$f":"'Capital base input'!BD$4","v":"2064-65"},{"$f":"'Capital base input'!BE$4","v":"2065-66"},{"$f":"'Capital base input'!BF$4","v":"2066-67"},{"$f":"'Capital base input'!BG$4","v":"2067-68"},{"$f":"'Capital base input'!BH$4","v":"2068-69"},{"$f":"'Capital base input'!BI$4","v":"2069-70"},{"$f":"'Capital base input'!BJ$4","v":"2070-71"},{"$f":"'Capital base input'!BK$4","v":"2071-72"},{"$f":"'Capital base input'!BL$4","v":"2072-73"},{"$f":"'Capital base input'!BM$4","v":"2073-74"},{"$f":"'Capital base input'!BN$4","v":"2074-75"},{"$f":"'Capital base input'!BO$4","v":"2075-76"},{"$f":"'Capital base input'!BP$4","v":"2076-77"},{"$f":"'Capital base input'!BQ$4","v":"2077-78"},{"$f":"'Capital base input'!BR$4","v":"2078-79"},{"$f":"'Capital base input'!BS$4","v":"2079-80"},{"$f":"'Capital base input'!BT$4","v":"2080-81"},{"$f":"'Capital base input'!BU$4","v":"2081-82"},{"$f":"'Capital base input'!BV$4","v":"2082-83"},{"$f":"'Capital base input'!BW$4","v":"2083-84"},{"$f":"'Capital base input'!BX$4","v":"2084-85"},{"$f":"'Capital base input'!BY$4","v":"2085-86"},{"$f":"'Capital base input'!BZ$4","v":"2086-87"},{"$f":"'Capital base input'!CA$4","v":"2087-88"},{"$f":"'Capital base input'!CB$4","v":"2088-89"},{"$f":"'Capital base input'!CC$4","v":"2089-90"},{"$f":"'Capital base input'!CD$4","v":"2090-91"},{"$f":"'Capital base input'!CE$4","v":"2091-92"},{"$f":"'Capital base input'!CF$4","v":"2092-93"},{"$f":"'Capital base input'!CG$4","v":"2093-94"},{"$f":"'Capital base input'!CH$4","v":"2094-95"},{"$f":"'Capital base input'!CI$4","v":"2095-96"},{"$f":"'Capital base input'!CJ$4","v":"2096-97"},{"$f":"'Capital base input'!CK$4","v":"2097-98"},{"$f":"'Capital base input'!CL$4","v":"2098-99"},{"$f":"'Capital base input'!CM$4","v":"2099-00"},{"$f":"'Capital base input'!CN$4","v":"2100-01"},{"$f":"'Capital base input'!CO$4","v":"2101-02"},{"$f":"'Capital base input'!CP$4","v":"2102-03"},{"$f":"'Capital base input'!CQ$4","v":"2103-04"},{"$f":"'Capital base input'!CR$4","v":"2104-05"},{"$f":"'Capital base input'!CS$4","v":"2105-06"},{"$f":"'Capital base input'!CT$4","v":"2106-07"},{"$f":"'Capital base input'!CU$4","v":"2107-08"},{"$f":"'Capital base input'!CV$4","v":"2108-09"},{"$f":"'Capital base input'!CW$4","v":"2109-10"},{"$f":"'Capital base input'!CX$4","v":"2110-11"},{"$f":"'Capital base input'!CY$4","v":"2111-12"}]
[null,null,null,null,null,null,0,{"$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},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('Capital base input'!$E$27:$E$76, MATCH($E7, 'Capital base input'!$D$27:$D$76, 0))","v":"Mains"}]
[null,null,null,null,1,"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$27:$G$76, $E7)/'Capital base input'!G$15","v":978.97051388931311},{"$f":"(INDEX('Capital base input'!H$27:H$76, $E7)-INDEX('Capital base input'!H$81:H$130, $E7)-INDEX('Capital base input'!H$135:H$184, $E7))/'Capital base input'!H$15*(IF('Capital base input'!H$22=\"Yes\", (1+'Capital base input'!H$17)^0.5, 1))","v":63.117094930354867},{"$f":"(INDEX('Capital base input'!I$27:I$76, $E7)-INDEX('Capital base input'!I$81:I$130, $E7)-INDEX('Capital base input'!I$135:I$184, $E7))/'Capital base input'!I$15*(IF('Capital base input'!I$22=\"Yes\", (1+'Capital base input'!I$17)^0.5, 1))","v":67.829398411943131},{"$f":"(INDEX('Capital base input'!J$27:J$76, $E7)-INDEX('Capital base input'!J$81:J$130, $E7)-INDEX('Capital base input'!J$135:J$184, $E7))/'Capital base input'!J$15*(IF('Capital base input'!J$22=\"Yes\", (1+'Capital base input'!J$17)^0.5, 1))","v":69.594943106727754},{"$f":"(INDEX('Capital base input'!K$27:K$76, $E7)-INDEX('Capital base input'!K$81:K$130, $E7)-INDEX('Capital base input'!K$135:K$184, $E7))/'Capital base input'!K$15*(IF('Capital base input'!K$22=\"Yes\", (1+'Capital base input'!K$17)^0.5, 1))","v":59.470647020431734},{"$f":"(INDEX('Capital base input'!L$27:L$76, $E7)-INDEX('Capital base input'!L$81:L$130, $E7)-INDEX('Capital base input'!L$135:L$184, $E7))/'Capital base input'!L$15*(IF('Capital base input'!L$22=\"Yes\", (1+'Capital base input'!L$17)^0.5, 1))","v":59.12298620542829},{"$f":"(INDEX('Capital base input'!M$27:M$76, $E7)-INDEX('Capital base input'!M$81:M$130, $E7)-INDEX('Capital base input'!M$135:M$184, $E7))/'Capital base input'!M$15*(1+'Capital base input'!M$17)^0.5","v":45.793751216301175},{"$f":"(INDEX('Capital base input'!N$27:N$76, $E7)-INDEX('Capital base input'!N$81:N$130, $E7)-INDEX('Capital base input'!N$135:N$184, $E7))/'Capital base input'!N$15*(1+'Capital base input'!N$17)^0.5","v":52.395120825402294},{"$f":"(INDEX('Capital base input'!O$27:O$76, $E7)-INDEX('Capital base input'!O$81:O$130, $E7)-INDEX('Capital base input'!O$135:O$184, $E7))/'Capital base input'!O$15*(1+'Capital base input'!O$17)^0.5","v":44.737713160185606},{"$f":"(INDEX('Capital base input'!P$27:P$76, $E7)-INDEX('Capital base input'!P$81:P$130, $E7)-INDEX('Capital base input'!P$135:P$184, $E7))/'Capital base input'!P$15*(1+'Capital base input'!P$17)^0.5","v":68.146947821949453},{"$f":"(INDEX('Capital base input'!Q$27:Q$76, $E7)-INDEX('Capital base input'!Q$81:Q$130, $E7)-INDEX('Capital base input'!Q$135:Q$184, $E7))/'Capital base input'!Q$15*(1+'Capital base input'!Q$17)^0.5","v":31.708446905704474},{"$f":"(INDEX('Capital base input'!R$27:R$76, $E7)-INDEX('Capital base input'!R$81:R$130, $E7)-INDEX('Capital base input'!R$135:R$184, $E7))/'Capital base input'!R$15*(1+'Capital base input'!R$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$27:S$76, $E7)-INDEX('Capital base input'!S$81:S$130, $E7)-INDEX('Capital base input'!S$135:S$184, $E7))/'Capital base input'!S$15*(1+'Capital base input'!S$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$27:T$76, $E7)-INDEX('Capital base input'!T$81:T$130, $E7)-INDEX('Capital base input'!T$135:T$184, $E7))/'Capital base input'!T$15*(1+'Capital base input'!T$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$27:U$76, $E7)-INDEX('Capital base input'!U$81:U$130, $E7)-INDEX('Capital base input'!U$135:U$184, $E7))/'Capital base input'!U$15*(1+'Capital base input'!U$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$27:V$76, $E7)-INDEX('Capital base input'!V$81:V$130, $E7)-INDEX('Capital base input'!V$135:V$184, $E7))/'Capital base input'!V$15*(1+'Capital base input'!V$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$27:W$76, $E7)-INDEX('Capital base input'!W$81:W$130, $E7)-INDEX('Capital base input'!W$135:W$184, $E7))/'Capital base input'!W$15*(1+'Capital base input'!W$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$27:X$76, $E7)-INDEX('Capital base input'!X$81:X$130, $E7)-INDEX('Capital base input'!X$135:X$184, $E7))/'Capital base input'!X$15*(1+'Capital base input'!X$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$27:Y$76, $E7)-INDEX('Capital base input'!Y$81:Y$130, $E7)-INDEX('Capital base input'!Y$135:Y$184, $E7))/'Capital base input'!Y$15*(1+'Capital base input'!Y$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$27:Z$76, $E7)-INDEX('Capital base input'!Z$81:Z$130, $E7)-INDEX('Capital base input'!Z$135:Z$184, $E7))/'Capital base input'!Z$15*(1+'Capital base input'!Z$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$27:AA$76, $E7)-INDEX('Capital base input'!AA$81:AA$130, $E7)-INDEX('Capital base input'!AA$135:AA$184, $E7))/'Capital base input'!AA$15*(1+'Capital base input'!AA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$27:AB$76, $E7)-INDEX('Capital base input'!AB$81:AB$130, $E7)-INDEX('Capital base input'!AB$135:AB$184, $E7))/'Capital base input'!AB$15*(1+'Capital base input'!AB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$27:AC$76, $E7)-INDEX('Capital base input'!AC$81:AC$130, $E7)-INDEX('Capital base input'!AC$135:AC$184, $E7))/'Capital base input'!AC$15*(1+'Capital base input'!AC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$27:AD$76, $E7)-INDEX('Capital base input'!AD$81:AD$130, $E7)-INDEX('Capital base input'!AD$135:AD$184, $E7))/'Capital base input'!AD$15*(1+'Capital base input'!AD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$27:AE$76, $E7)-INDEX('Capital base input'!AE$81:AE$130, $E7)-INDEX('Capital base input'!AE$135:AE$184, $E7))/'Capital base input'!AE$15*(1+'Capital base input'!AE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$27:AF$76, $E7)-INDEX('Capital base input'!AF$81:AF$130, $E7)-INDEX('Capital base input'!AF$135:AF$184, $E7))/'Capital base input'!AF$15*(1+'Capital base input'!AF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$27:AG$76, $E7)-INDEX('Capital base input'!AG$81:AG$130, $E7)-INDEX('Capital base input'!AG$135:AG$184, $E7))/'Capital base input'!AG$15*(1+'Capital base input'!AG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$27:AH$76, $E7)-INDEX('Capital base input'!AH$81:AH$130, $E7)-INDEX('Capital base input'!AH$135:AH$184, $E7))/'Capital base input'!AH$15*(1+'Capital base input'!AH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$27:AI$76, $E7)-INDEX('Capital base input'!AI$81:AI$130, $E7)-INDEX('Capital base input'!AI$135:AI$184, $E7))/'Capital base input'!AI$15*(1+'Capital base input'!AI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$27:AJ$76, $E7)-INDEX('Capital base input'!AJ$81:AJ$130, $E7)-INDEX('Capital base input'!AJ$135:AJ$184, $E7))/'Capital base input'!AJ$15*(1+'Capital base input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$27:AK$76, $E7)-INDEX('Capital base input'!AK$81:AK$130, $E7)-INDEX('Capital base input'!AK$135:AK$184, $E7))/'Capital base input'!AK$15*(1+'Capital base input'!AK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$27:AL$76, $E7)-INDEX('Capital base input'!AL$81:AL$130, $E7)-INDEX('Capital base input'!AL$135:AL$184, $E7))/'Capital base input'!AL$15*(1+'Capital base input'!AL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$27:AM$76, $E7)-INDEX('Capital base input'!AM$81:AM$130, $E7)-INDEX('Capital base input'!AM$135:AM$184, $E7))/'Capital base input'!AM$15*(1+'Capital base input'!AM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$27:AN$76, $E7)-INDEX('Capital base input'!AN$81:AN$130, $E7)-INDEX('Capital base input'!AN$135:AN$184, $E7))/'Capital base input'!AN$15*(1+'Capital base input'!AN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$27:AO$76, $E7)-INDEX('Capital base input'!AO$81:AO$130, $E7)-INDEX('Capital base input'!AO$135:AO$184, $E7))/'Capital base input'!AO$15*(1+'Capital base input'!AO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$27:AP$76, $E7)-INDEX('Capital base input'!AP$81:AP$130, $E7)-INDEX('Capital base input'!AP$135:AP$184, $E7))/'Capital base input'!AP$15*(1+'Capital base input'!AP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$27:AQ$76, $E7)-INDEX('Capital base input'!AQ$81:AQ$130, $E7)-INDEX('Capital base input'!AQ$135:AQ$184, $E7))/'Capital base input'!AQ$15*(1+'Capital base input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$27:AR$76, $E7)-INDEX('Capital base input'!AR$81:AR$130, $E7)-INDEX('Capital base input'!AR$135:AR$184, $E7))/'Capital base input'!AR$15*(1+'Capital base input'!AR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$27:AS$76, $E7)-INDEX('Capital base input'!AS$81:AS$130, $E7)-INDEX('Capital base input'!AS$135:AS$184, $E7))/'Capital base input'!AS$15*(1+'Capital base input'!AS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$27:AT$76, $E7)-INDEX('Capital base input'!AT$81:AT$130, $E7)-INDEX('Capital base input'!AT$135:AT$184, $E7))/'Capital base input'!AT$15*(1+'Capital base input'!AT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$27:AU$76, $E7)-INDEX('Capital base input'!AU$81:AU$130, $E7)-INDEX('Capital base input'!AU$135:AU$184, $E7))/'Capital base input'!AU$15*(1+'Capital base input'!AU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$27:AV$76, $E7)-INDEX('Capital base input'!AV$81:AV$130, $E7)-INDEX('Capital base input'!AV$135:AV$184, $E7))/'Capital base input'!AV$15*(1+'Capital base input'!AV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$27:AW$76, $E7)-INDEX('Capital base input'!AW$81:AW$130, $E7)-INDEX('Capital base input'!AW$135:AW$184, $E7))/'Capital base input'!AW$15*(1+'Capital base input'!AW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$27:AX$76, $E7)-INDEX('Capital base input'!AX$81:AX$130, $E7)-INDEX('Capital base input'!AX$135:AX$184, $E7))/'Capital base input'!AX$15*(1+'Capital base input'!AX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$27:AY$76, $E7)-INDEX('Capital base input'!AY$81:AY$130, $E7)-INDEX('Capital base input'!AY$135:AY$184, $E7))/'Capital base input'!AY$15*(1+'Capital base input'!AY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$27:AZ$76, $E7)-INDEX('Capital base input'!AZ$81:AZ$130, $E7)-INDEX('Capital base input'!AZ$135:AZ$184, $E7))/'Capital base input'!AZ$15*(1+'Capital base input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$27:BA$76, $E7)-INDEX('Capital base input'!BA$81:BA$130, $E7)-INDEX('Capital base input'!BA$135:BA$184, $E7))/'Capital base input'!BA$15*(1+'Capital base input'!BA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$27:BB$76, $E7)-INDEX('Capital base input'!BB$81:BB$130, $E7)-INDEX('Capital base input'!BB$135:BB$184, $E7))/'Capital base input'!BB$15*(1+'Capital base input'!BB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$27:BC$76, $E7)-INDEX('Capital base input'!BC$81:BC$130, $E7)-INDEX('Capital base input'!BC$135:BC$184, $E7))/'Capital base input'!BC$15*(1+'Capital base input'!BC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$27:BD$76, $E7)-INDEX('Capital base input'!BD$81:BD$130, $E7)-INDEX('Capital base input'!BD$135:BD$184, $E7))/'Capital base input'!BD$15*(1+'Capital base input'!BD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$27:BE$76, $E7)-INDEX('Capital base input'!BE$81:BE$130, $E7)-INDEX('Capital base input'!BE$135:BE$184, $E7))/'Capital base input'!BE$15*(1+'Capital base input'!BE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$27:BF$76, $E7)-INDEX('Capital base input'!BF$81:BF$130, $E7)-INDEX('Capital base input'!BF$135:BF$184, $E7))/'Capital base input'!BF$15*(1+'Capital base input'!BF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$27:BG$76, $E7)-INDEX('Capital base input'!BG$81:BG$130, $E7)-INDEX('Capital base input'!BG$135:BG$184, $E7))/'Capital base input'!BG$15*(1+'Capital base input'!BG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$27:BH$76, $E7)-INDEX('Capital base input'!BH$81:BH$130, $E7)-INDEX('Capital base input'!BH$135:BH$184, $E7))/'Capital base input'!BH$15*(1+'Capital base input'!BH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$27:BI$76, $E7)-INDEX('Capital base input'!BI$81:BI$130, $E7)-INDEX('Capital base input'!BI$135:BI$184, $E7))/'Capital base input'!BI$15*(1+'Capital base input'!BI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$27:BJ$76, $E7)-INDEX('Capital base input'!BJ$81:BJ$130, $E7)-INDEX('Capital base input'!BJ$135:BJ$184, $E7))/'Capital base input'!BJ$15*(1+'Capital base input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$27:BK$76, $E7)-INDEX('Capital base input'!BK$81:BK$130, $E7)-INDEX('Capital base input'!BK$135:BK$184, $E7))/'Capital base input'!BK$15*(1+'Capital base input'!BK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$27:BL$76, $E7)-INDEX('Capital base input'!BL$81:BL$130, $E7)-INDEX('Capital base input'!BL$135:BL$184, $E7))/'Capital base input'!BL$15*(1+'Capital base input'!BL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$27:BM$76, $E7)-INDEX('Capital base input'!BM$81:BM$130, $E7)-INDEX('Capital base input'!BM$135:BM$184, $E7))/'Capital base input'!BM$15*(1+'Capital base input'!BM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$27:BN$76, $E7)-INDEX('Capital base input'!BN$81:BN$130, $E7)-INDEX('Capital base input'!BN$135:BN$184, $E7))/'Capital base input'!BN$15*(1+'Capital base input'!BN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$27:BO$76, $E7)-INDEX('Capital base input'!BO$81:BO$130, $E7)-INDEX('Capital base input'!BO$135:BO$184, $E7))/'Capital base input'!BO$15*(1+'Capital base input'!BO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$27:BP$76, $E7)-INDEX('Capital base input'!BP$81:BP$130, $E7)-INDEX('Capital base input'!BP$135:BP$184, $E7))/'Capital base input'!BP$15*(1+'Capital base input'!BP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$27:BQ$76, $E7)-INDEX('Capital base input'!BQ$81:BQ$130, $E7)-INDEX('Capital base input'!BQ$135:BQ$184, $E7))/'Capital base input'!BQ$15*(1+'Capital base input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$27:BR$76, $E7)-INDEX('Capital base input'!BR$81:BR$130, $E7)-INDEX('Capital base input'!BR$135:BR$184, $E7))/'Capital base input'!BR$15*(1+'Capital base input'!BR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$27:BS$76, $E7)-INDEX('Capital base input'!BS$81:BS$130, $E7)-INDEX('Capital base input'!BS$135:BS$184, $E7))/'Capital base input'!BS$15*(1+'Capital base input'!BS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$27:BT$76, $E7)-INDEX('Capital base input'!BT$81:BT$130, $E7)-INDEX('Capital base input'!BT$135:BT$184, $E7))/'Capital base input'!BT$15*(1+'Capital base input'!BT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$27:BU$76, $E7)-INDEX('Capital base input'!BU$81:BU$130, $E7)-INDEX('Capital base input'!BU$135:BU$184, $E7))/'Capital base input'!BU$15*(1+'Capital base input'!BU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$27:BV$76, $E7)-INDEX('Capital base input'!BV$81:BV$130, $E7)-INDEX('Capital base input'!BV$135:BV$184, $E7))/'Capital base input'!BV$15*(1+'Capital base input'!BV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$27:BW$76, $E7)-INDEX('Capital base input'!BW$81:BW$130, $E7)-INDEX('Capital base input'!BW$135:BW$184, $E7))/'Capital base input'!BW$15*(1+'Capital base input'!BW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$27:BX$76, $E7)-INDEX('Capital base input'!BX$81:BX$130, $E7)-INDEX('Capital base input'!BX$135:BX$184, $E7))/'Capital base input'!BX$15*(1+'Capital base input'!BX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$27:BY$76, $E7)-INDEX('Capital base input'!BY$81:BY$130, $E7)-INDEX('Capital base input'!BY$135:BY$184, $E7))/'Capital base input'!BY$15*(1+'Capital base input'!BY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$27:BZ$76, $E7)-INDEX('Capital base input'!BZ$81:BZ$130, $E7)-INDEX('Capital base input'!BZ$135:BZ$184, $E7))/'Capital base input'!BZ$15*(1+'Capital base input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$27:CA$76, $E7)-INDEX('Capital base input'!CA$81:CA$130, $E7)-INDEX('Capital base input'!CA$135:CA$184, $E7))/'Capital base input'!CA$15*(1+'Capital base input'!CA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$27:CB$76, $E7)-INDEX('Capital base input'!CB$81:CB$130, $E7)-INDEX('Capital base input'!CB$135:CB$184, $E7))/'Capital base input'!CB$15*(1+'Capital base input'!CB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$27:CC$76, $E7)-INDEX('Capital base input'!CC$81:CC$130, $E7)-INDEX('Capital base input'!CC$135:CC$184, $E7))/'Capital base input'!CC$15*(1+'Capital base input'!CC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$27:CD$76, $E7)-INDEX('Capital base input'!CD$81:CD$130, $E7)-INDEX('Capital base input'!CD$135:CD$184, $E7))/'Capital base input'!CD$15*(1+'Capital base input'!CD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$27:CE$76, $E7)-INDEX('Capital base input'!CE$81:CE$130, $E7)-INDEX('Capital base input'!CE$135:CE$184, $E7))/'Capital base input'!CE$15*(1+'Capital base input'!CE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$27:CF$76, $E7)-INDEX('Capital base input'!CF$81:CF$130, $E7)-INDEX('Capital base input'!CF$135:CF$184, $E7))/'Capital base input'!CF$15*(1+'Capital base input'!CF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$27:CG$76, $E7)-INDEX('Capital base input'!CG$81:CG$130, $E7)-INDEX('Capital base input'!CG$135:CG$184, $E7))/'Capital base input'!CG$15*(1+'Capital base input'!CG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$27:CH$76, $E7)-INDEX('Capital base input'!CH$81:CH$130, $E7)-INDEX('Capital base input'!CH$135:CH$184, $E7))/'Capital base input'!CH$15*(1+'Capital base input'!CH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$27:CI$76, $E7)-INDEX('Capital base input'!CI$81:CI$130, $E7)-INDEX('Capital base input'!CI$135:CI$184, $E7))/'Capital base input'!CI$15*(1+'Capital base input'!CI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$27:CJ$76, $E7)-INDEX('Capital base input'!CJ$81:CJ$130, $E7)-INDEX('Capital base input'!CJ$135:CJ$184, $E7))/'Capital base input'!CJ$15*(1+'Capital base input'!CJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$27:CK$76, $E7)-INDEX('Capital base input'!CK$81:CK$130, $E7)-INDEX('Capital base input'!CK$135:CK$184, $E7))/'Capital base input'!CK$15*(1+'Capital base input'!CK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$27:CL$76, $E7)-INDEX('Capital base input'!CL$81:CL$130, $E7)-INDEX('Capital base input'!CL$135:CL$184, $E7))/'Capital base input'!CL$15*(1+'Capital base input'!CL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$27:CM$76, $E7)-INDEX('Capital base input'!CM$81:CM$130, $E7)-INDEX('Capital base input'!CM$135:CM$184, $E7))/'Capital base input'!CM$15*(1+'Capital base input'!CM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$27:CN$76, $E7)-INDEX('Capital base input'!CN$81:CN$130, $E7)-INDEX('Capital base input'!CN$135:CN$184, $E7))/'Capital base input'!CN$15*(1+'Capital base input'!CN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$27:CO$76, $E7)-INDEX('Capital base input'!CO$81:CO$130, $E7)-INDEX('Capital base input'!CO$135:CO$184, $E7))/'Capital base input'!CO$15*(1+'Capital base input'!CO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CP$27:CP$76, $E7)-INDEX('Capital base input'!CP$81:CP$130, $E7)-INDEX('Capital base input'!CP$135:CP$184, $E7))/'Capital base input'!CP$15*(1+'Capital base input'!CP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CQ$27:CQ$76, $E7)-INDEX('Capital base input'!CQ$81:CQ$130, $E7)-INDEX('Capital base input'!CQ$135:CQ$184, $E7))/'Capital base input'!CQ$15*(1+'Capital base input'!CQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CR$27:CR$76, $E7)-INDEX('Capital base input'!CR$81:CR$130, $E7)-INDEX('Capital base input'!CR$135:CR$184, $E7))/'Capital base input'!CR$15*(1+'Capital base input'!CR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CS$27:CS$76, $E7)-INDEX('Capital base input'!CS$81:CS$130, $E7)-INDEX('Capital base input'!CS$135:CS$184, $E7))/'Capital base input'!CS$15*(1+'Capital base input'!CS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CT$27:CT$76, $E7)-INDEX('Capital base input'!CT$81:CT$130, $E7)-INDEX('Capital base input'!CT$135:CT$184, $E7))/'Capital base input'!CT$15*(1+'Capital base input'!CT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CU$27:CU$76, $E7)-INDEX('Capital base input'!CU$81:CU$130, $E7)-INDEX('Capital base input'!CU$135:CU$184, $E7))/'Capital base input'!CU$15*(1+'Capital base input'!CU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CV$27:CV$76, $E7)-INDEX('Capital base input'!CV$81:CV$130, $E7)-INDEX('Capital base input'!CV$135:CV$184, $E7))/'Capital base input'!CV$15*(1+'Capital base input'!CV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CW$27:CW$76, $E7)-INDEX('Capital base input'!CW$81:CW$130, $E7)-INDEX('Capital base input'!CW$135:CW$184, $E7))/'Capital base input'!CW$15*(1+'Capital base input'!CW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CX$27:CX$76, $E7)-INDEX('Capital base input'!CX$81:CX$130, $E7)-INDEX('Capital base input'!CX$135:CX$184, $E7))/'Capital base input'!CX$15*(1+'Capital base input'!CX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CY$27:CY$76, $E7)-INDEX('Capital base input'!CY$81:CY$130, $E7)-INDEX('Capital base input'!CY$135:CY$184, $E7))/'Capital base input'!CY$15*(1+'Capital base input'!CY$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$189:$G$238, $E7)=\"\", IF($G7=0, 0, F8), INDEX('Capital base input'!$G$189:$G$238, $E7))","v":49.147483110296925},{"$f":"IF(INDEX('Capital base input'!H$189:H$238, $E7)=\"\", G8, INDEX('Capital base input'!H$189:H$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!I$189:I$238, $E7)=\"\", H8, INDEX('Capital base input'!I$189:I$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!J$189:J$238, $E7)=\"\", I8, INDEX('Capital base input'!J$189:J$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!K$189:K$238, $E7)=\"\", J8, INDEX('Capital base input'!K$189:K$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!L$189:L$238, $E7)=\"\", K8, INDEX('Capital base input'!L$189:L$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!M$189:M$238, $E7)=\"\", L8, INDEX('Capital base input'!M$189:M$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!N$189:N$238, $E7)=\"\", M8, INDEX('Capital base input'!N$189:N$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!O$189:O$238, $E7)=\"\", N8, INDEX('Capital base input'!O$189:O$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!P$189:P$238, $E7)=\"\", O8, INDEX('Capital base input'!P$189:P$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!Q$189:Q$238, $E7)=\"\", P8, INDEX('Capital base input'!Q$189:Q$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!R$189:R$238, $E7)=\"\", Q8, INDEX('Capital base input'!R$189:R$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!S$189:S$238, $E7)=\"\", R8, INDEX('Capital base input'!S$189:S$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!T$189:T$238, $E7)=\"\", S8, INDEX('Capital base input'!T$189:T$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!U$189:U$238, $E7)=\"\", T8, INDEX('Capital base input'!U$189:U$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!V$189:V$238, $E7)=\"\", U8, INDEX('Capital base input'!V$189:V$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!W$189:W$238, $E7)=\"\", V8, INDEX('Capital base input'!W$189:W$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!X$189:X$238, $E7)=\"\", W8, INDEX('Capital base input'!X$189:X$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!Y$189:Y$238, $E7)=\"\", X8, INDEX('Capital base input'!Y$189:Y$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!Z$189:Z$238, $E7)=\"\", Y8, INDEX('Capital base input'!Z$189:Z$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AA$189:AA$238, $E7)=\"\", Z8, INDEX('Capital base input'!AA$189:AA$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AB$189:AB$238, $E7)=\"\", AA8, INDEX('Capital base input'!AB$189:AB$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AC$189:AC$238, $E7)=\"\", AB8, INDEX('Capital base input'!AC$189:AC$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AD$189:AD$238, $E7)=\"\", AC8, INDEX('Capital base input'!AD$189:AD$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AE$189:AE$238, $E7)=\"\", AD8, INDEX('Capital base input'!AE$189:AE$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AF$189:AF$238, $E7)=\"\", AE8, INDEX('Capital base input'!AF$189:AF$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AG$189:AG$238, $E7)=\"\", AF8, INDEX('Capital base input'!AG$189:AG$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AH$189:AH$238, $E7)=\"\", AG8, INDEX('Capital base input'!AH$189:AH$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AI$189:AI$238, $E7)=\"\", AH8, INDEX('Capital base input'!AI$189:AI$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AJ$189:AJ$238, $E7)=\"\", AI8, INDEX('Capital base input'!AJ$189:AJ$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AK$189:AK$238, $E7)=\"\", AJ8, INDEX('Capital base input'!AK$189:AK$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AL$189:AL$238, $E7)=\"\", AK8, INDEX('Capital base input'!AL$189:AL$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AM$189:AM$238, $E7)=\"\", AL8, INDEX('Capital base input'!AM$189:AM$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AN$189:AN$238, $E7)=\"\", AM8, INDEX('Capital base input'!AN$189:AN$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AO$189:AO$238, $E7)=\"\", AN8, INDEX('Capital base input'!AO$189:AO$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AP$189:AP$238, $E7)=\"\", AO8, INDEX('Capital base input'!AP$189:AP$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AQ$189:AQ$238, $E7)=\"\", AP8, INDEX('Capital base input'!AQ$189:AQ$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AR$189:AR$238, $E7)=\"\", AQ8, INDEX('Capital base input'!AR$189:AR$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AS$189:AS$238, $E7)=\"\", AR8, INDEX('Capital base input'!AS$189:AS$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AT$189:AT$238, $E7)=\"\", AS8, INDEX('Capital base input'!AT$189:AT$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AU$189:AU$238, $E7)=\"\", AT8, INDEX('Capital base input'!AU$189:AU$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AV$189:AV$238, $E7)=\"\", AU8, INDEX('Capital base input'!AV$189:AV$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AW$189:AW$238, $E7)=\"\", AV8, INDEX('Capital base input'!AW$189:AW$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AX$189:AX$238, $E7)=\"\", AW8, INDEX('Capital base input'!AX$189:AX$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AY$189:AY$238, $E7)=\"\", AX8, INDEX('Capital base input'!AY$189:AY$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AZ$189:AZ$238, $E7)=\"\", AY8, INDEX('Capital base input'!AZ$189:AZ$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BA$189:BA$238, $E7)=\"\", AZ8, INDEX('Capital base input'!BA$189:BA$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BB$189:BB$238, $E7)=\"\", BA8, INDEX('Capital base input'!BB$189:BB$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BC$189:BC$238, $E7)=\"\", BB8, INDEX('Capital base input'!BC$189:BC$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BD$189:BD$238, $E7)=\"\", BC8, INDEX('Capital base input'!BD$189:BD$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BE$189:BE$238, $E7)=\"\", BD8, INDEX('Capital base input'!BE$189:BE$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BF$189:BF$238, $E7)=\"\", BE8, INDEX('Capital base input'!BF$189:BF$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BG$189:BG$238, $E7)=\"\", BF8, INDEX('Capital base input'!BG$189:BG$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BH$189:BH$238, $E7)=\"\", BG8, INDEX('Capital base input'!BH$189:BH$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BI$189:BI$238, $E7)=\"\", BH8, INDEX('Capital base input'!BI$189:BI$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BJ$189:BJ$238, $E7)=\"\", BI8, INDEX('Capital base input'!BJ$189:BJ$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BK$189:BK$238, $E7)=\"\", BJ8, INDEX('Capital base input'!BK$189:BK$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BL$189:BL$238, $E7)=\"\", BK8, INDEX('Capital base input'!BL$189:BL$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BM$189:BM$238, $E7)=\"\", BL8, INDEX('Capital base input'!BM$189:BM$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BN$189:BN$238, $E7)=\"\", BM8, INDEX('Capital base input'!BN$189:BN$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BO$189:BO$238, $E7)=\"\", BN8, INDEX('Capital base input'!BO$189:BO$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BP$189:BP$238, $E7)=\"\", BO8, INDEX('Capital base input'!BP$189:BP$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BQ$189:BQ$238, $E7)=\"\", BP8, INDEX('Capital base input'!BQ$189:BQ$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BR$189:BR$238, $E7)=\"\", BQ8, INDEX('Capital base input'!BR$189:BR$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BS$189:BS$238, $E7)=\"\", BR8, INDEX('Capital base input'!BS$189:BS$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BT$189:BT$238, $E7)=\"\", BS8, INDEX('Capital base input'!BT$189:BT$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BU$189:BU$238, $E7)=\"\", BT8, INDEX('Capital base input'!BU$189:BU$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BV$189:BV$238, $E7)=\"\", BU8, INDEX('Capital base input'!BV$189:BV$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BW$189:BW$238, $E7)=\"\", BV8, INDEX('Capital base input'!BW$189:BW$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BX$189:BX$238, $E7)=\"\", BW8, INDEX('Capital base input'!BX$189:BX$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BY$189:BY$238, $E7)=\"\", BX8, INDEX('Capital base input'!BY$189:BY$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BZ$189:BZ$238, $E7)=\"\", BY8, INDEX('Capital base input'!BZ$189:BZ$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CA$189:CA$238, $E7)=\"\", BZ8, INDEX('Capital base input'!CA$189:CA$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CB$189:CB$238, $E7)=\"\", CA8, INDEX('Capital base input'!CB$189:CB$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CC$189:CC$238, $E7)=\"\", CB8, INDEX('Capital base input'!CC$189:CC$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CD$189:CD$238, $E7)=\"\", CC8, INDEX('Capital base input'!CD$189:CD$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CE$189:CE$238, $E7)=\"\", CD8, INDEX('Capital base input'!CE$189:CE$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CF$189:CF$238, $E7)=\"\", CE8, INDEX('Capital base input'!CF$189:CF$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CG$189:CG$238, $E7)=\"\", CF8, INDEX('Capital base input'!CG$189:CG$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CH$189:CH$238, $E7)=\"\", CG8, INDEX('Capital base input'!CH$189:CH$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CI$189:CI$238, $E7)=\"\", CH8, INDEX('Capital base input'!CI$189:CI$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CJ$189:CJ$238, $E7)=\"\", CI8, INDEX('Capital base input'!CJ$189:CJ$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CK$189:CK$238, $E7)=\"\", CJ8, INDEX('Capital base input'!CK$189:CK$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CL$189:CL$238, $E7)=\"\", CK8, INDEX('Capital base input'!CL$189:CL$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CM$189:CM$238, $E7)=\"\", CL8, INDEX('Capital base input'!CM$189:CM$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CN$189:CN$238, $E7)=\"\", CM8, INDEX('Capital base input'!CN$189:CN$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CO$189:CO$238, $E7)=\"\", CN8, INDEX('Capital base input'!CO$189:CO$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CP$189:CP$238, $E7)=\"\", CO8, INDEX('Capital base input'!CP$189:CP$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CQ$189:CQ$238, $E7)=\"\", CP8, INDEX('Capital base input'!CQ$189:CQ$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CR$189:CR$238, $E7)=\"\", CQ8, INDEX('Capital base input'!CR$189:CR$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CS$189:CS$238, $E7)=\"\", CR8, INDEX('Capital base input'!CS$189:CS$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CT$189:CT$238, $E7)=\"\", CS8, INDEX('Capital base input'!CT$189:CT$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CU$189:CU$238, $E7)=\"\", CT8, INDEX('Capital base input'!CU$189:CU$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CV$189:CV$238, $E7)=\"\", CU8, INDEX('Capital base input'!CV$189:CV$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CW$189:CW$238, $E7)=\"\", CV8, INDEX('Capital base input'!CW$189:CW$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CX$189:CX$238, $E7)=\"\", CW8, INDEX('Capital base input'!CX$189:CX$238, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CY$189:CY$238, $E7)=\"\", CX8, INDEX('Capital base input'!CY$189:CY$238, $E7))","v":60}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$349:$G$398, $E7)/INDEX(CPI, 'Capital base input'!$H$11+2)*INDEX(nvanillaWACC, 'Capital base input'!$H$11+2)","v":-38.310373704473484},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$349:H$398, $E7)/'Capital base input'!H$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$20-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$349:I$398, $E7)/'Capital base input'!I$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$20-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$349:J$398, $E7)/'Capital base input'!J$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$20-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$349:K$398, $E7)/'Capital base input'!K$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$20-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$349:L$398, $E7)/'Capital base input'!L$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$20-1))","v":-0.61952035753633272},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$349:M$398, $E7)/'Capital base input'!M$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$20-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$349:N$398, $E7)/'Capital base input'!N$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$20-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$349:O$398, $E7)/'Capital base input'!O$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$20-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$349:P$398, $E7)/'Capital base input'!P$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$20-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$349:Q$398, $E7)/'Capital base input'!Q$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$20-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$349:R$398, $E7)/'Capital base input'!R$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$20-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$349:S$398, $E7)/'Capital base input'!S$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$20-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$349:T$398, $E7)/'Capital base input'!T$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$20-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$349:U$398, $E7)/'Capital base input'!U$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$20-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$349:V$398, $E7)/'Capital base input'!V$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$20-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$349:W$398, $E7)/'Capital base input'!W$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$20-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$349:X$398, $E7)/'Capital base input'!X$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$20-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$349:Y$398, $E7)/'Capital base input'!Y$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$20-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$349:Z$398, $E7)/'Capital base input'!Z$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$20-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$349:AA$398, $E7)/'Capital base input'!AA$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$20-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$349:AB$398, $E7)/'Capital base input'!AB$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$20-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$349:AC$398, $E7)/'Capital base input'!AC$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$20-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$349:AD$398, $E7)/'Capital base input'!AD$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$20-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$349:AE$398, $E7)/'Capital base input'!AE$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$20-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$349:AF$398, $E7)/'Capital base input'!AF$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$20-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$349:AG$398, $E7)/'Capital base input'!AG$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$20-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$349:AH$398, $E7)/'Capital base input'!AH$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$20-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$349:AI$398, $E7)/'Capital base input'!AI$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$20-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$349:AJ$398, $E7)/'Capital base input'!AJ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$20-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$349:AK$398, $E7)/'Capital base input'!AK$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$20-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$349:AL$398, $E7)/'Capital base input'!AL$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$20-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$349:AM$398, $E7)/'Capital base input'!AM$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$20-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$349:AN$398, $E7)/'Capital base input'!AN$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$20-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$349:AO$398, $E7)/'Capital base input'!AO$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$20-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$349:AP$398, $E7)/'Capital base input'!AP$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$20-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$349:AQ$398, $E7)/'Capital base input'!AQ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$20-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$349:AR$398, $E7)/'Capital base input'!AR$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$20-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$349:AS$398, $E7)/'Capital base input'!AS$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$20-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$349:AT$398, $E7)/'Capital base input'!AT$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$20-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$349:AU$398, $E7)/'Capital base input'!AU$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$20-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$349:AV$398, $E7)/'Capital base input'!AV$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$20-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$349:AW$398, $E7)/'Capital base input'!AW$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$20-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$349:AX$398, $E7)/'Capital base input'!AX$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$20-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$349:AY$398, $E7)/'Capital base input'!AY$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$20-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$349:AZ$398, $E7)/'Capital base input'!AZ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$20-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$349:BA$398, $E7)/'Capital base input'!BA$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$20-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$349:BB$398, $E7)/'Capital base input'!BB$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$20-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$349:BC$398, $E7)/'Capital base input'!BC$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$20-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$349:BD$398, $E7)/'Capital base input'!BD$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$20-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$349:BE$398, $E7)/'Capital base input'!BE$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$20-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$349:BF$398, $E7)/'Capital base input'!BF$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$20-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$349:BG$398, $E7)/'Capital base input'!BG$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$20-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$349:BH$398, $E7)/'Capital base input'!BH$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$20-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$349:BI$398, $E7)/'Capital base input'!BI$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$20-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$349:BJ$398, $E7)/'Capital base input'!BJ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$20-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$349:BK$398, $E7)/'Capital base input'!BK$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$20-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$349:BL$398, $E7)/'Capital base input'!BL$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$20-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$349:BM$398, $E7)/'Capital base input'!BM$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$20-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$349:BN$398, $E7)/'Capital base input'!BN$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$20-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$349:BO$398, $E7)/'Capital base input'!BO$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$20-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$349:BP$398, $E7)/'Capital base input'!BP$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$20-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$349:BQ$398, $E7)/'Capital base input'!BQ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$20-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$349:BR$398, $E7)/'Capital base input'!BR$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$20-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$349:BS$398, $E7)/'Capital base input'!BS$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$20-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$349:BT$398, $E7)/'Capital base input'!BT$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$20-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$349:BU$398, $E7)/'Capital base input'!BU$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$20-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$349:BV$398, $E7)/'Capital base input'!BV$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$20-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$349:BW$398, $E7)/'Capital base input'!BW$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$20-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$349:BX$398, $E7)/'Capital base input'!BX$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$20-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$349:BY$398, $E7)/'Capital base input'!BY$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$20-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$349:BZ$398, $E7)/'Capital base input'!BZ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$20-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$349:CA$398, $E7)/'Capital base input'!CA$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$20-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$349:CB$398, $E7)/'Capital base input'!CB$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$20-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$349:CC$398, $E7)/'Capital base input'!CC$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$20-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$349:CD$398, $E7)/'Capital base input'!CD$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$20-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$349:CE$398, $E7)/'Capital base input'!CE$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$20-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$349:CF$398, $E7)/'Capital base input'!CF$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$20-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$349:CG$398, $E7)/'Capital base input'!CG$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$20-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$349:CH$398, $E7)/'Capital base input'!CH$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$20-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$349:CI$398, $E7)/'Capital base input'!CI$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$20-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$349:CJ$398, $E7)/'Capital base input'!CJ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$20-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$349:CK$398, $E7)/'Capital base input'!CK$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$20-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$349:CL$398, $E7)/'Capital base input'!CL$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$20-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$349:CM$398, $E7)/'Capital base input'!CM$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$20-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$349:CN$398, $E7)/'Capital base input'!CN$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$20-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$349:CO$398, $E7)/'Capital base input'!CO$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$20-1))","v":0},{"$f":"IF('Capital base input'!CQ$11=\"\", 0, INDEX('Capital base input'!CP$349:CP$398, $E7)/'Capital base input'!CP$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CQ$11, 2))/'Capital base input'!CP$20-1))","v":0},{"$f":"IF('Capital base input'!CR$11=\"\", 0, INDEX('Capital base input'!CQ$349:CQ$398, $E7)/'Capital base input'!CQ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CR$11, 2))/'Capital base input'!CQ$20-1))","v":0},{"$f":"IF('Capital base input'!CS$11=\"\", 0, INDEX('Capital base input'!CR$349:CR$398, $E7)/'Capital base input'!CR$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CS$11, 2))/'Capital base input'!CR$20-1))","v":0},{"$f":"IF('Capital base input'!CT$11=\"\", 0, INDEX('Capital base input'!CS$349:CS$398, $E7)/'Capital base input'!CS$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CT$11, 2))/'Capital base input'!CS$20-1))","v":0},{"$f":"IF('Capital base input'!CU$11=\"\", 0, INDEX('Capital base input'!CT$349:CT$398, $E7)/'Capital base input'!CT$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CU$11, 2))/'Capital base input'!CT$20-1))","v":0},{"$f":"IF('Capital base input'!CV$11=\"\", 0, INDEX('Capital base input'!CU$349:CU$398, $E7)/'Capital base input'!CU$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CV$11, 2))/'Capital base input'!CU$20-1))","v":0},{"$f":"IF('Capital base input'!CW$11=\"\", 0, INDEX('Capital base input'!CV$349:CV$398, $E7)/'Capital base input'!CV$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CW$11, 2))/'Capital base input'!CV$20-1))","v":0},{"$f":"IF('Capital base input'!CX$11=\"\", 0, INDEX('Capital base input'!CW$349:CW$398, $E7)/'Capital base input'!CW$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CX$11, 2))/'Capital base input'!CW$20-1))","v":0},{"$f":"IF('Capital base input'!CY$11=\"\", 0, INDEX('Capital base input'!CX$349:CX$398, $E7)/'Capital base input'!CX$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CY$11, 2))/'Capital base input'!CX$20-1))","v":0},{"$f":"IF('Capital base input'!CZ$11=\"\", 0, INDEX('Capital base input'!CY$349:CY$398, $E7)/'Capital base input'!CY$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CZ$11, 2))/'Capital base input'!CY$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G9<>0, IF(G8<>\"n/a\", INDEX('Capital base input'!$F$189:$F$238, $E7)-'Capital base input'!$H$11, \"n/a\"), 0)","v":55},{"$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$11, \"n/a\"), 0)","v":55},{"$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$11, \"n/a\"), 0)","v":0},{"$f":"IF(CP9<>0, IF(CP8<>\"n/a\", CP8-'Capital base input'!CQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CQ9<>0, IF(CQ8<>\"n/a\", CQ8-'Capital base input'!CR$11, \"n/a\"), 0)","v":0},{"$f":"IF(CR9<>0, IF(CR8<>\"n/a\", CR8-'Capital base input'!CS$11, \"n/a\"), 0)","v":0},{"$f":"IF(CS9<>0, IF(CS8<>\"n/a\", CS8-'Capital base input'!CT$11, \"n/a\"), 0)","v":0},{"$f":"IF(CT9<>0, IF(CT8<>\"n/a\", CT8-'Capital base input'!CU$11, \"n/a\"), 0)","v":0},{"$f":"IF(CU9<>0, IF(CU8<>\"n/a\", CU8-'Capital base input'!CV$11, \"n/a\"), 0)","v":0},{"$f":"IF(CV9<>0, IF(CV8<>\"n/a\", CV8-'Capital base input'!CW$11, \"n/a\"), 0)","v":0},{"$f":"IF(CW9<>0, IF(CW8<>\"n/a\", CW8-'Capital base input'!CX$11, \"n/a\"), 0)","v":0},{"$f":"IF(CX9<>0, IF(CX8<>\"n/a\", CX8-'Capital base input'!CY$11, \"n/a\"), 0)","v":0},{"$f":"IF(CY9<>0, IF(CY8<>\"n/a\", CY8-'Capital base input'!CZ$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$242:H$291, $E7)/'Capital base input'!H$15","v":0},{"$f":"INDEX('Capital base input'!I$242:I$291, $E7)/'Capital base input'!I$15","v":0},{"$f":"INDEX('Capital base input'!J$242:J$291, $E7)/'Capital base input'!J$15","v":0},{"$f":"INDEX('Capital base input'!K$242:K$291, $E7)/'Capital base input'!K$15","v":0},{"$f":"INDEX('Capital base input'!L$242:L$291, $E7)/'Capital base input'!L$15","v":-139.0144647143718},{"$f":"INDEX('Capital base input'!M$242:M$291, $E7)/'Capital base input'!M$15","v":0},{"$f":"INDEX('Capital base input'!N$242:N$291, $E7)/'Capital base input'!N$15","v":0},{"$f":"INDEX('Capital base input'!O$242:O$291, $E7)/'Capital base input'!O$15","v":0},{"$f":"INDEX('Capital base input'!P$242:P$291, $E7)/'Capital base input'!P$15","v":0},{"$f":"INDEX('Capital base input'!Q$242:Q$291, $E7)/'Capital base input'!Q$15","v":0},{"$f":"INDEX('Capital base input'!R$242:R$291, $E7)/'Capital base input'!R$15","v":0},{"$f":"INDEX('Capital base input'!S$242:S$291, $E7)/'Capital base input'!S$15","v":0},{"$f":"INDEX('Capital base input'!T$242:T$291, $E7)/'Capital base input'!T$15","v":0},{"$f":"INDEX('Capital base input'!U$242:U$291, $E7)/'Capital base input'!U$15","v":0},{"$f":"INDEX('Capital base input'!V$242:V$291, $E7)/'Capital base input'!V$15","v":0},{"$f":"INDEX('Capital base input'!W$242:W$291, $E7)/'Capital base input'!W$15","v":0},{"$f":"INDEX('Capital base input'!X$242:X$291, $E7)/'Capital base input'!X$15","v":0},{"$f":"INDEX('Capital base input'!Y$242:Y$291, $E7)/'Capital base input'!Y$15","v":0},{"$f":"INDEX('Capital base input'!Z$242:Z$291, $E7)/'Capital base input'!Z$15","v":0},{"$f":"INDEX('Capital base input'!AA$242:AA$291, $E7)/'Capital base input'!AA$15","v":0},{"$f":"INDEX('Capital base input'!AB$242:AB$291, $E7)/'Capital base input'!AB$15","v":0},{"$f":"INDEX('Capital base input'!AC$242:AC$291, $E7)/'Capital base input'!AC$15","v":0},{"$f":"INDEX('Capital base input'!AD$242:AD$291, $E7)/'Capital base input'!AD$15","v":0},{"$f":"INDEX('Capital base input'!AE$242:AE$291, $E7)/'Capital base input'!AE$15","v":0},{"$f":"INDEX('Capital base input'!AF$242:AF$291, $E7)/'Capital base input'!AF$15","v":0},{"$f":"INDEX('Capital base input'!AG$242:AG$291, $E7)/'Capital base input'!AG$15","v":0},{"$f":"INDEX('Capital base input'!AH$242:AH$291, $E7)/'Capital base input'!AH$15","v":0},{"$f":"INDEX('Capital base input'!AI$242:AI$291, $E7)/'Capital base input'!AI$15","v":0},{"$f":"INDEX('Capital base input'!AJ$242:AJ$291, $E7)/'Capital base input'!AJ$15","v":0},{"$f":"INDEX('Capital base input'!AK$242:AK$291, $E7)/'Capital base input'!AK$15","v":0},{"$f":"INDEX('Capital base input'!AL$242:AL$291, $E7)/'Capital base input'!AL$15","v":0},{"$f":"INDEX('Capital base input'!AM$242:AM$291, $E7)/'Capital base input'!AM$15","v":0},{"$f":"INDEX('Capital base input'!AN$242:AN$291, $E7)/'Capital base input'!AN$15","v":0},{"$f":"INDEX('Capital base input'!AO$242:AO$291, $E7)/'Capital base input'!AO$15","v":0},{"$f":"INDEX('Capital base input'!AP$242:AP$291, $E7)/'Capital base input'!AP$15","v":0},{"$f":"INDEX('Capital base input'!AQ$242:AQ$291, $E7)/'Capital base input'!AQ$15","v":0},{"$f":"INDEX('Capital base input'!AR$242:AR$291, $E7)/'Capital base input'!AR$15","v":0},{"$f":"INDEX('Capital base input'!AS$242:AS$291, $E7)/'Capital base input'!AS$15","v":0},{"$f":"INDEX('Capital base input'!AT$242:AT$291, $E7)/'Capital base input'!AT$15","v":0},{"$f":"INDEX('Capital base input'!AU$242:AU$291, $E7)/'Capital base input'!AU$15","v":0},{"$f":"INDEX('Capital base input'!AV$242:AV$291, $E7)/'Capital base input'!AV$15","v":0},{"$f":"INDEX('Capital base input'!AW$242:AW$291, $E7)/'Capital base input'!AW$15","v":0},{"$f":"INDEX('Capital base input'!AX$242:AX$291, $E7)/'Capital base input'!AX$15","v":0},{"$f":"INDEX('Capital base input'!AY$242:AY$291, $E7)/'Capital base input'!AY$15","v":0},{"$f":"INDEX('Capital base input'!AZ$242:AZ$291, $E7)/'Capital base input'!AZ$15","v":0},{"$f":"INDEX('Capital base input'!BA$242:BA$291, $E7)/'Capital base input'!BA$15","v":0},{"$f":"INDEX('Capital base input'!BB$242:BB$291, $E7)/'Capital base input'!BB$15","v":0},{"$f":"INDEX('Capital base input'!BC$242:BC$291, $E7)/'Capital base input'!BC$15","v":0},{"$f":"INDEX('Capital base input'!BD$242:BD$291, $E7)/'Capital base input'!BD$15","v":0},{"$f":"INDEX('Capital base input'!BE$242:BE$291, $E7)/'Capital base input'!BE$15","v":0},{"$f":"INDEX('Capital base input'!BF$242:BF$291, $E7)/'Capital base input'!BF$15","v":0},{"$f":"INDEX('Capital base input'!BG$242:BG$291, $E7)/'Capital base input'!BG$15","v":0},{"$f":"INDEX('Capital base input'!BH$242:BH$291, $E7)/'Capital base input'!BH$15","v":0},{"$f":"INDEX('Capital base input'!BI$242:BI$291, $E7)/'Capital base input'!BI$15","v":0},{"$f":"INDEX('Capital base input'!BJ$242:BJ$291, $E7)/'Capital base input'!BJ$15","v":0},{"$f":"INDEX('Capital base input'!BK$242:BK$291, $E7)/'Capital base input'!BK$15","v":0},{"$f":"INDEX('Capital base input'!BL$242:BL$291, $E7)/'Capital base input'!BL$15","v":0},{"$f":"INDEX('Capital base input'!BM$242:BM$291, $E7)/'Capital base input'!BM$15","v":0},{"$f":"INDEX('Capital base input'!BN$242:BN$291, $E7)/'Capital base input'!BN$15","v":0},{"$f":"INDEX('Capital base input'!BO$242:BO$291, $E7)/'Capital base input'!BO$15","v":0},{"$f":"INDEX('Capital base input'!BP$242:BP$291, $E7)/'Capital base input'!BP$15","v":0},{"$f":"INDEX('Capital base input'!BQ$242:BQ$291, $E7)/'Capital base input'!BQ$15","v":0},{"$f":"INDEX('Capital base input'!BR$242:BR$291, $E7)/'Capital base input'!BR$15","v":0},{"$f":"INDEX('Capital base input'!BS$242:BS$291, $E7)/'Capital base input'!BS$15","v":0},{"$f":"INDEX('Capital base input'!BT$242:BT$291, $E7)/'Capital base input'!BT$15","v":0},{"$f":"INDEX('Capital base input'!BU$242:BU$291, $E7)/'Capital base input'!BU$15","v":0},{"$f":"INDEX('Capital base input'!BV$242:BV$291, $E7)/'Capital base input'!BV$15","v":0},{"$f":"INDEX('Capital base input'!BW$242:BW$291, $E7)/'Capital base input'!BW$15","v":0},{"$f":"INDEX('Capital base input'!BX$242:BX$291, $E7)/'Capital base input'!BX$15","v":0},{"$f":"INDEX('Capital base input'!BY$242:BY$291, $E7)/'Capital base input'!BY$15","v":0},{"$f":"INDEX('Capital base input'!BZ$242:BZ$291, $E7)/'Capital base input'!BZ$15","v":0},{"$f":"INDEX('Capital base input'!CA$242:CA$291, $E7)/'Capital base input'!CA$15","v":0},{"$f":"INDEX('Capital base input'!CB$242:CB$291, $E7)/'Capital base input'!CB$15","v":0},{"$f":"INDEX('Capital base input'!CC$242:CC$291, $E7)/'Capital base input'!CC$15","v":0},{"$f":"INDEX('Capital base input'!CD$242:CD$291, $E7)/'Capital base input'!CD$15","v":0},{"$f":"INDEX('Capital base input'!CE$242:CE$291, $E7)/'Capital base input'!CE$15","v":0},{"$f":"INDEX('Capital base input'!CF$242:CF$291, $E7)/'Capital base input'!CF$15","v":0},{"$f":"INDEX('Capital base input'!CG$242:CG$291, $E7)/'Capital base input'!CG$15","v":0},{"$f":"INDEX('Capital base input'!CH$242:CH$291, $E7)/'Capital base input'!CH$15","v":0},{"$f":"INDEX('Capital base input'!CI$242:CI$291, $E7)/'Capital base input'!CI$15","v":0},{"$f":"INDEX('Capital base input'!CJ$242:CJ$291, $E7)/'Capital base input'!CJ$15","v":0},{"$f":"INDEX('Capital base input'!CK$242:CK$291, $E7)/'Capital base input'!CK$15","v":0},{"$f":"INDEX('Capital base input'!CL$242:CL$291, $E7)/'Capital base input'!CL$15","v":0},{"$f":"INDEX('Capital base input'!CM$242:CM$291, $E7)/'Capital base input'!CM$15","v":0},{"$f":"INDEX('Capital base input'!CN$242:CN$291, $E7)/'Capital base input'!CN$15","v":0},{"$f":"INDEX('Capital base input'!CO$242:CO$291, $E7)/'Capital base input'!CO$15","v":0},{"$f":"INDEX('Capital base input'!CP$242:CP$291, $E7)/'Capital base input'!CP$15","v":0},{"$f":"INDEX('Capital base input'!CQ$242:CQ$291, $E7)/'Capital base input'!CQ$15","v":0},{"$f":"INDEX('Capital base input'!CR$242:CR$291, $E7)/'Capital base input'!CR$15","v":0},{"$f":"INDEX('Capital base input'!CS$242:CS$291, $E7)/'Capital base input'!CS$15","v":0},{"$f":"INDEX('Capital base input'!CT$242:CT$291, $E7)/'Capital base input'!CT$15","v":0},{"$f":"INDEX('Capital base input'!CU$242:CU$291, $E7)/'Capital base input'!CU$15","v":0},{"$f":"INDEX('Capital base input'!CV$242:CV$291, $E7)/'Capital base input'!CV$15","v":0},{"$f":"INDEX('Capital base input'!CW$242:CW$291, $E7)/'Capital base input'!CW$15","v":0},{"$f":"INDEX('Capital base input'!CX$242:CX$291, $E7)/'Capital base input'!CX$15","v":0},{"$f":"INDEX('Capital base input'!CY$242:CY$291, $E7)/'Capital base input'!CY$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$296:H$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!I$296:I$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!J$296:J$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!K$296:K$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!L$296:L$345, $E7)","v":37},{"$f":"INDEX('Capital base input'!M$296:M$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!N$296:N$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!O$296:O$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!P$296:P$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!Q$296:Q$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!R$296:R$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!S$296:S$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!T$296:T$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!U$296:U$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!V$296:V$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!W$296:W$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!X$296:X$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!Y$296:Y$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!Z$296:Z$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AA$296:AA$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AB$296:AB$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AC$296:AC$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AD$296:AD$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AE$296:AE$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AF$296:AF$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AG$296:AG$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AH$296:AH$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AI$296:AI$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AJ$296:AJ$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AK$296:AK$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AL$296:AL$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AM$296:AM$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AN$296:AN$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AO$296:AO$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AP$296:AP$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AQ$296:AQ$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AR$296:AR$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AS$296:AS$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AT$296:AT$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AU$296:AU$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AV$296:AV$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AW$296:AW$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AX$296:AX$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AY$296:AY$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!AZ$296:AZ$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BA$296:BA$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BB$296:BB$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BC$296:BC$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BD$296:BD$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BE$296:BE$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BF$296:BF$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BG$296:BG$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BH$296:BH$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BI$296:BI$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BJ$296:BJ$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BK$296:BK$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BL$296:BL$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BM$296:BM$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BN$296:BN$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BO$296:BO$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BP$296:BP$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BQ$296:BQ$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BR$296:BR$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BS$296:BS$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BT$296:BT$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BU$296:BU$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BV$296:BV$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BW$296:BW$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BX$296:BX$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BY$296:BY$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!BZ$296:BZ$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CA$296:CA$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CB$296:CB$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CC$296:CC$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CD$296:CD$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CE$296:CE$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CF$296:CF$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CG$296:CG$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CH$296:CH$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CI$296:CI$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CJ$296:CJ$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CK$296:CK$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CL$296:CL$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CM$296:CM$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CN$296:CN$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CO$296:CO$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CP$296:CP$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CQ$296:CQ$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CR$296:CR$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CS$296:CS$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CT$296:CT$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CU$296:CU$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CV$296:CV$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CW$296:CW$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CX$296:CX$345, $E7)","v":0},{"$f":"INDEX('Capital base input'!CY$296:CY$345, $E7)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$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($G15:G15))))","v":19.91903658000766},{"$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($G15:H15))))","v":19.91903658000766},{"$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($G15:I15))))","v":19.91903658000766},{"$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($G15:J15))))","v":19.91903658000766},{"$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($G15:K15))))","v":19.91903658000766},{"$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($G15:L15))))","v":19.91903658000766},{"$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($G15:M15))))","v":19.91903658000766},{"$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($G15:N15))))","v":19.91903658000766},{"$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($G15:O15))))","v":19.91903658000766},{"$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($G15:P15))))","v":19.91903658000766},{"$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($G15:Q15))))","v":19.91903658000766},{"$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($G15:R15))))","v":19.91903658000766},{"$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($G15:S15))))","v":19.91903658000766},{"$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($G15:T15))))","v":19.91903658000766},{"$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($G15:U15))))","v":19.91903658000766},{"$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($G15:V15))))","v":19.91903658000766},{"$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($G15:W15))))","v":19.91903658000766},{"$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($G15:X15))))","v":19.91903658000766},{"$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($G15:Y15))))","v":19.91903658000766},{"$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($G15:Z15))))","v":19.91903658000766},{"$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($G15:AA15))))","v":19.91903658000766},{"$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($G15:AB15))))","v":19.91903658000766},{"$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($G15:AC15))))","v":19.91903658000766},{"$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($G15:AD15))))","v":19.91903658000766},{"$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($G15:AE15))))","v":19.91903658000766},{"$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($G15:AF15))))","v":19.91903658000766},{"$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($G15:AG15))))","v":19.91903658000766},{"$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($G15:AH15))))","v":19.91903658000766},{"$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($G15:AI15))))","v":19.91903658000766},{"$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($G15:AJ15))))","v":19.91903658000766},{"$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($G15:AK15))))","v":19.91903658000766},{"$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($G15:AL15))))","v":19.91903658000766},{"$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($G15:AM15))))","v":19.91903658000766},{"$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($G15:AN15))))","v":19.91903658000766},{"$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($G15:AO15))))","v":19.91903658000766},{"$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($G15:AP15))))","v":19.91903658000766},{"$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($G15:AQ15))))","v":19.91903658000766},{"$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($G15:AR15))))","v":19.91903658000766},{"$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($G15:AS15))))","v":19.91903658000766},{"$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($G15:AT15))))","v":19.91903658000766},{"$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($G15:AU15))))","v":19.91903658000766},{"$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($G15:AV15))))","v":19.91903658000766},{"$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($G15:AW15))))","v":19.91903658000766},{"$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($G15:AX15))))","v":19.91903658000766},{"$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($G15:AY15))))","v":19.91903658000766},{"$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($G15:AZ15))))","v":19.91903658000766},{"$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($G15:BA15))))","v":19.91903658000766},{"$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($G15:BB15))))","v":19.91903658000766},{"$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($G15:BC15))))","v":19.91903658000766},{"$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($G15:BD15))))","v":2.9377214689382072},{"$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($G15:CN15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CP$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CO15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CQ$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CP15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CR$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CQ15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CS$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CR15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CT$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CS15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CU$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CT15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CV$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CU15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CW$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CV15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CX$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CW15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CY$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CX15))))","v":0}]
[null,null,null,null,{"$f":"E15+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E16)","v":"Depreciation of net capex 2016-17"},null,{"$f":"IF('Capital base input'!H$22=\"No\",IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>H$5,IFERROR(((OFFSET($G8,-$E16,$E16)*0.5)/(OFFSET($G9,-$E16,$E16))),0),((OFFSET($G8,-$E16,$E16)*0.5)-SUM($G16:G16)))), \"\")","v":""},{"$f":"IF(OFFSET($G9, -$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($G16:H16))))","v":1.0519515821725811},{"$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($G16:I16))))","v":1.0519515821725811},{"$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($G16:J16))))","v":1.0519515821725811},{"$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($G16:K16))))","v":1.0519515821725811},{"$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($G16:L16))))","v":1.0519515821725811},{"$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($G16:M16))))","v":1.0519515821725811},{"$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($G16:N16))))","v":1.0519515821725811},{"$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($G16:O16))))","v":1.0519515821725811},{"$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($G16:P16))))","v":1.0519515821725811},{"$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($G16:Q16))))","v":1.0519515821725811},{"$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($G16:R16))))","v":1.0519515821725811},{"$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($G16:S16))))","v":1.0519515821725811},{"$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($G16:T16))))","v":1.0519515821725811},{"$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($G16:U16))))","v":1.0519515821725811},{"$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($G16:V16))))","v":1.0519515821725811},{"$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($G16:W16))))","v":1.0519515821725811},{"$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($G16:X16))))","v":1.0519515821725811},{"$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($G16:Y16))))","v":1.0519515821725811},{"$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($G16:Z16))))","v":1.0519515821725811},{"$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($G16:AA16))))","v":1.0519515821725811},{"$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($G16:AB16))))","v":1.0519515821725811},{"$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($G16:AC16))))","v":1.0519515821725811},{"$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($G16:AD16))))","v":1.0519515821725811},{"$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($G16:AE16))))","v":1.0519515821725811},{"$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($G16:AF16))))","v":1.0519515821725811},{"$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($G16:AG16))))","v":1.0519515821725811},{"$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($G16:AH16))))","v":1.0519515821725811},{"$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($G16:AI16))))","v":1.0519515821725811},{"$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($G16:AJ16))))","v":1.0519515821725811},{"$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($G16:AK16))))","v":1.0519515821725811},{"$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($G16:AL16))))","v":1.0519515821725811},{"$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($G16:AM16))))","v":1.0519515821725811},{"$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($G16:AN16))))","v":1.0519515821725811},{"$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($G16:AO16))))","v":1.0519515821725811},{"$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($G16:AP16))))","v":1.0519515821725811},{"$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($G16:AQ16))))","v":1.0519515821725811},{"$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($G16:AR16))))","v":1.0519515821725811},{"$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($G16:AS16))))","v":1.0519515821725811},{"$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($G16:AT16))))","v":1.0519515821725811},{"$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($G16:AU16))))","v":1.0519515821725811},{"$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($G16:AV16))))","v":1.0519515821725811},{"$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($G16:AW16))))","v":1.0519515821725811},{"$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($G16:AX16))))","v":1.0519515821725811},{"$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($G16:AY16))))","v":1.0519515821725811},{"$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($G16:AZ16))))","v":1.0519515821725811},{"$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($G16:BA16))))","v":1.0519515821725811},{"$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($G16:BB16))))","v":1.0519515821725811},{"$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($G16:BC16))))","v":1.0519515821725811},{"$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($G16:BD16))))","v":1.0519515821725811},{"$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($G16:BE16))))","v":1.0519515821725811},{"$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($G16:BF16))))","v":1.0519515821725811},{"$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($G16:BG16))))","v":1.0519515821725811},{"$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($G16:BH16))))","v":1.0519515821725811},{"$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($G16:BI16))))","v":1.0519515821725811},{"$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($G16:BJ16))))","v":1.0519515821725811},{"$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($G16:BK16))))","v":1.0519515821725811},{"$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($G16:BL16))))","v":1.0519515821725811},{"$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($G16:BM16))))","v":1.0519515821725811},{"$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($G16:BN16))))","v":1.0519515821725811},{"$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($G16:BO16))))","v":1.051951582172677},{"$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($G16:CN16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CP$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CO16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CQ$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CP16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CR$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CQ16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CS$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CR16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CT$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CS16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CU$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CT16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CV$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CU16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CW$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CV16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CX$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CW16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CY$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CX16))))","v":0}]
[null,null,null,null,2,"Depreciation of net capex 2017-18",null,null,{"$f":"IF('Capital base input'!I$22=\"No\",IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>I$5,IFERROR(((OFFSET($G9,-$E17,$E17)*0.5)/(OFFSET($G10,-$E17,$E17))),0),((OFFSET($G9,-$E17,$E17)*0.5)-SUM($G17:H17)))), \"\")","v":""},{"$f":"IF(OFFSET($G10, -$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($G17:I17))))","v":1.1304899735323855},{"$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($G17:J17))))","v":1.1304899735323855},{"$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($G17:K17))))","v":1.1304899735323855},{"$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($G17:L17))))","v":1.1304899735323855},{"$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($G17:M17))))","v":1.1304899735323855},{"$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($G17:N17))))","v":1.1304899735323855},{"$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($G17:O17))))","v":1.1304899735323855},{"$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($G17:P17))))","v":1.1304899735323855},{"$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($G17:Q17))))","v":1.1304899735323855},{"$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($G17:R17))))","v":1.1304899735323855},{"$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($G17:S17))))","v":1.1304899735323855},{"$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($G17:T17))))","v":1.1304899735323855},{"$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($G17:U17))))","v":1.1304899735323855},{"$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($G17:V17))))","v":1.1304899735323855},{"$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($G17:W17))))","v":1.1304899735323855},{"$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($G17:X17))))","v":1.1304899735323855},{"$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($G17:Y17))))","v":1.1304899735323855},{"$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($G17:Z17))))","v":1.1304899735323855},{"$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($G17:AA17))))","v":1.1304899735323855},{"$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($G17:AB17))))","v":1.1304899735323855},{"$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($G17:AC17))))","v":1.1304899735323855},{"$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($G17:AD17))))","v":1.1304899735323855},{"$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($G17:AE17))))","v":1.1304899735323855},{"$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($G17:AF17))))","v":1.1304899735323855},{"$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($G17:AG17))))","v":1.1304899735323855},{"$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($G17:AH17))))","v":1.1304899735323855},{"$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($G17:AI17))))","v":1.1304899735323855},{"$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($G17:AJ17))))","v":1.1304899735323855},{"$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($G17:AK17))))","v":1.1304899735323855},{"$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($G17:AL17))))","v":1.1304899735323855},{"$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($G17:AM17))))","v":1.1304899735323855},{"$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($G17:AN17))))","v":1.1304899735323855},{"$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($G17:AO17))))","v":1.1304899735323855},{"$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($G17:AP17))))","v":1.1304899735323855},{"$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($G17:AQ17))))","v":1.1304899735323855},{"$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($G17:AR17))))","v":1.1304899735323855},{"$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($G17:AS17))))","v":1.1304899735323855},{"$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($G17:AT17))))","v":1.1304899735323855},{"$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($G17:AU17))))","v":1.1304899735323855},{"$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($G17:AV17))))","v":1.1304899735323855},{"$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($G17:AW17))))","v":1.1304899735323855},{"$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($G17:AX17))))","v":1.1304899735323855},{"$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($G17:AY17))))","v":1.1304899735323855},{"$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($G17:AZ17))))","v":1.1304899735323855},{"$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($G17:BA17))))","v":1.1304899735323855},{"$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($G17:BB17))))","v":1.1304899735323855},{"$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($G17:BC17))))","v":1.1304899735323855},{"$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($G17:BD17))))","v":1.1304899735323855},{"$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($G17:BE17))))","v":1.1304899735323855},{"$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($G17:BF17))))","v":1.1304899735323855},{"$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($G17:BG17))))","v":1.1304899735323855},{"$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($G17:BH17))))","v":1.1304899735323855},{"$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($G17:BI17))))","v":1.1304899735323855},{"$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($G17:BJ17))))","v":1.1304899735323855},{"$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($G17:BK17))))","v":1.1304899735323855},{"$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($G17:BL17))))","v":1.1304899735323855},{"$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($G17:BM17))))","v":1.1304899735323855},{"$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($G17:BN17))))","v":1.1304899735323855},{"$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($G17:BO17))))","v":1.1304899735323855},{"$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($G17:BP17))))","v":1.1304899735324199},{"$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($G17:CN17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CP$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CO17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CQ$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CP17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CR$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CQ17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CS$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CR17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CT$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CS17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CU$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CT17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CV$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CU17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CW$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CV17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CX$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CW17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CY$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CX17))))","v":0}]
[null,null,null,null,3,"Depreciation of net capex 2018-19",null,null,null,{"$f":"IF('Capital base input'!J$22=\"No\",IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>J$5,IFERROR(((OFFSET($G10,-$E18,$E18)*0.5)/(OFFSET($G11,-$E18,$E18))),0),((OFFSET($G10,-$E18,$E18)*0.5)-SUM($G18:I18)))), \"\")","v":""},{"$f":"IF(OFFSET($G11, -$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($G18:J18))))","v":1.1599157184454625},{"$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($G18:K18))))","v":1.1599157184454625},{"$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($G18:L18))))","v":1.1599157184454625},{"$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($G18:M18))))","v":1.1599157184454625},{"$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($G18:N18))))","v":1.1599157184454625},{"$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($G18:O18))))","v":1.1599157184454625},{"$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($G18:P18))))","v":1.1599157184454625},{"$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($G18:Q18))))","v":1.1599157184454625},{"$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($G18:R18))))","v":1.1599157184454625},{"$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($G18:S18))))","v":1.1599157184454625},{"$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($G18:T18))))","v":1.1599157184454625},{"$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($G18:U18))))","v":1.1599157184454625},{"$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($G18:V18))))","v":1.1599157184454625},{"$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($G18:W18))))","v":1.1599157184454625},{"$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($G18:X18))))","v":1.1599157184454625},{"$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($G18:Y18))))","v":1.1599157184454625},{"$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($G18:Z18))))","v":1.1599157184454625},{"$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($G18:AA18))))","v":1.1599157184454625},{"$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($G18:AB18))))","v":1.1599157184454625},{"$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($G18:AC18))))","v":1.1599157184454625},{"$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($G18:AD18))))","v":1.1599157184454625},{"$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($G18:AE18))))","v":1.1599157184454625},{"$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($G18:AF18))))","v":1.1599157184454625},{"$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($G18:AG18))))","v":1.1599157184454625},{"$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($G18:AH18))))","v":1.1599157184454625},{"$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($G18:AI18))))","v":1.1599157184454625},{"$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($G18:AJ18))))","v":1.1599157184454625},{"$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($G18:AK18))))","v":1.1599157184454625},{"$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($G18:AL18))))","v":1.1599157184454625},{"$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($G18:AM18))))","v":1.1599157184454625},{"$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($G18:AN18))))","v":1.1599157184454625},{"$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($G18:AO18))))","v":1.1599157184454625},{"$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($G18:AP18))))","v":1.1599157184454625},{"$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($G18:AQ18))))","v":1.1599157184454625},{"$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($G18:AR18))))","v":1.1599157184454625},{"$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($G18:AS18))))","v":1.1599157184454625},{"$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($G18:AT18))))","v":1.1599157184454625},{"$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($G18:AU18))))","v":1.1599157184454625},{"$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($G18:AV18))))","v":1.1599157184454625},{"$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($G18:AW18))))","v":1.1599157184454625},{"$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($G18:AX18))))","v":1.1599157184454625},{"$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($G18:AY18))))","v":1.1599157184454625},{"$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($G18:AZ18))))","v":1.1599157184454625},{"$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($G18:BA18))))","v":1.1599157184454625},{"$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($G18:BB18))))","v":1.1599157184454625},{"$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($G18:BC18))))","v":1.1599157184454625},{"$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($G18:BD18))))","v":1.1599157184454625},{"$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($G18:BE18))))","v":1.1599157184454625},{"$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($G18:BF18))))","v":1.1599157184454625},{"$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($G18:BG18))))","v":1.1599157184454625},{"$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($G18:BH18))))","v":1.1599157184454625},{"$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($G18:BI18))))","v":1.1599157184454625},{"$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($G18:BJ18))))","v":1.1599157184454625},{"$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($G18:BK18))))","v":1.1599157184454625},{"$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($G18:BL18))))","v":1.1599157184454625},{"$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($G18:BM18))))","v":1.1599157184454625},{"$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($G18:BN18))))","v":1.1599157184454625},{"$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($G18:BO18))))","v":1.1599157184454625},{"$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($G18:BP18))))","v":1.1599157184454625},{"$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($G18:BQ18))))","v":1.159915718445518},{"$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($G18:CN18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CP$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CO18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CQ$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CP18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CR$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CQ18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CS$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CR18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CT$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CS18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CU$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CT18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CV$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CU18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CW$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CV18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CX$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CW18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CY$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CX18))))","v":0}]
[null,null,null,null,4,"Depreciation of net capex 2019-20",null,null,null,null,{"$f":"IF('Capital base input'!K$22=\"No\",IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>K$5,IFERROR(((OFFSET($G11,-$E19,$E19)*0.5)/(OFFSET($G12,-$E19,$E19))),0),((OFFSET($G11,-$E19,$E19)*0.5)-SUM($G19:J19)))), \"\")","v":""},{"$f":"IF(OFFSET($G12, -$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($G19:K19))))","v":0.99117745034052895},{"$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($G19:L19))))","v":0.99117745034052895},{"$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($G19:M19))))","v":0.99117745034052895},{"$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($G19:N19))))","v":0.99117745034052895},{"$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($G19:O19))))","v":0.99117745034052895},{"$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($G19:P19))))","v":0.99117745034052895},{"$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($G19:Q19))))","v":0.99117745034052895},{"$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($G19:R19))))","v":0.99117745034052895},{"$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($G19:S19))))","v":0.99117745034052895},{"$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($G19:T19))))","v":0.99117745034052895},{"$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($G19:U19))))","v":0.99117745034052895},{"$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($G19:V19))))","v":0.99117745034052895},{"$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($G19:W19))))","v":0.99117745034052895},{"$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($G19:X19))))","v":0.99117745034052895},{"$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($G19:Y19))))","v":0.99117745034052895},{"$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($G19:Z19))))","v":0.99117745034052895},{"$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($G19:AA19))))","v":0.99117745034052895},{"$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($G19:AB19))))","v":0.99117745034052895},{"$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($G19:AC19))))","v":0.99117745034052895},{"$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($G19:AD19))))","v":0.99117745034052895},{"$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($G19:AE19))))","v":0.99117745034052895},{"$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($G19:AF19))))","v":0.99117745034052895},{"$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($G19:AG19))))","v":0.99117745034052895},{"$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($G19:AH19))))","v":0.99117745034052895},{"$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($G19:AI19))))","v":0.99117745034052895},{"$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($G19:AJ19))))","v":0.99117745034052895},{"$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($G19:AK19))))","v":0.99117745034052895},{"$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($G19:AL19))))","v":0.99117745034052895},{"$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($G19:AM19))))","v":0.99117745034052895},{"$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($G19:AN19))))","v":0.99117745034052895},{"$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($G19:AO19))))","v":0.99117745034052895},{"$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($G19:AP19))))","v":0.99117745034052895},{"$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($G19:AQ19))))","v":0.99117745034052895},{"$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($G19:AR19))))","v":0.99117745034052895},{"$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($G19:AS19))))","v":0.99117745034052895},{"$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($G19:AT19))))","v":0.99117745034052895},{"$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($G19:AU19))))","v":0.99117745034052895},{"$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($G19:AV19))))","v":0.99117745034052895},{"$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($G19:AW19))))","v":0.99117745034052895},{"$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($G19:AX19))))","v":0.99117745034052895},{"$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($G19:AY19))))","v":0.99117745034052895},{"$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($G19:AZ19))))","v":0.99117745034052895},{"$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($G19:BA19))))","v":0.99117745034052895},{"$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($G19:BB19))))","v":0.99117745034052895},{"$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($G19:BC19))))","v":0.99117745034052895},{"$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($G19:BD19))))","v":0.99117745034052895},{"$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($G19:BE19))))","v":0.99117745034052895},{"$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($G19:BF19))))","v":0.99117745034052895},{"$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($G19:BG19))))","v":0.99117745034052895},{"$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($G19:BH19))))","v":0.99117745034052895},{"$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($G19:BI19))))","v":0.99117745034052895},{"$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($G19:BJ19))))","v":0.99117745034052895},{"$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($G19:BK19))))","v":0.99117745034052895},{"$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($G19:BL19))))","v":0.99117745034052895},{"$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($G19:BM19))))","v":0.99117745034052895},{"$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($G19:BN19))))","v":0.99117745034052895},{"$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($G19:BO19))))","v":0.99117745034052895},{"$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($G19:BP19))))","v":0.99117745034052895},{"$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($G19:BQ19))))","v":0.99117745034052895},{"$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($G19:BR19))))","v":0.9911774503404871},{"$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($G19:CN19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CP$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CO19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CQ$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CP19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CR$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CQ19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CS$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CR19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CT$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CS19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CU$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CT19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CV$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CU19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CW$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CV19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CX$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CW19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CY$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CX19))))","v":0}]
[null,null,null,null,5,"Depreciation of net capex 2020-21",null,null,null,null,null,{"$f":"IF('Capital base input'!L$22=\"No\",IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>L$5,IFERROR(((OFFSET($G12,-$E20,$E20)*0.5)/(OFFSET($G13,-$E20,$E20))),0),((OFFSET($G12,-$E20,$E20)*0.5)-SUM($G20:K20)))), \"\")","v":""},{"$f":"IF(OFFSET($G13, -$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($G20:L20))))","v":0.98538310342380486},{"$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($G20:M20))))","v":0.98538310342380486},{"$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($G20:N20))))","v":0.98538310342380486},{"$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($G20:O20))))","v":0.98538310342380486},{"$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($G20:P20))))","v":0.98538310342380486},{"$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($G20:Q20))))","v":0.98538310342380486},{"$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($G20:R20))))","v":0.98538310342380486},{"$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($G20:S20))))","v":0.98538310342380486},{"$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($G20:T20))))","v":0.98538310342380486},{"$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($G20:U20))))","v":0.98538310342380486},{"$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($G20:V20))))","v":0.98538310342380486},{"$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($G20:W20))))","v":0.98538310342380486},{"$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($G20:X20))))","v":0.98538310342380486},{"$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($G20:Y20))))","v":0.98538310342380486},{"$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($G20:Z20))))","v":0.98538310342380486},{"$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($G20:AA20))))","v":0.98538310342380486},{"$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($G20:AB20))))","v":0.98538310342380486},{"$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($G20:AC20))))","v":0.98538310342380486},{"$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($G20:AD20))))","v":0.98538310342380486},{"$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($G20:AE20))))","v":0.98538310342380486},{"$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($G20:AF20))))","v":0.98538310342380486},{"$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($G20:AG20))))","v":0.98538310342380486},{"$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($G20:AH20))))","v":0.98538310342380486},{"$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($G20:AI20))))","v":0.98538310342380486},{"$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($G20:AJ20))))","v":0.98538310342380486},{"$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($G20:AK20))))","v":0.98538310342380486},{"$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($G20:AL20))))","v":0.98538310342380486},{"$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($G20:AM20))))","v":0.98538310342380486},{"$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($G20:AN20))))","v":0.98538310342380486},{"$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($G20:AO20))))","v":0.98538310342380486},{"$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($G20:AP20))))","v":0.98538310342380486},{"$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($G20:AQ20))))","v":0.98538310342380486},{"$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($G20:AR20))))","v":0.98538310342380486},{"$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($G20:AS20))))","v":0.98538310342380486},{"$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($G20:AT20))))","v":0.98538310342380486},{"$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($G20:AU20))))","v":0.98538310342380486},{"$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($G20:AV20))))","v":0.98538310342380486},{"$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($G20:AW20))))","v":0.98538310342380486},{"$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($G20:AX20))))","v":0.98538310342380486},{"$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($G20:AY20))))","v":0.98538310342380486},{"$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($G20:AZ20))))","v":0.98538310342380486},{"$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($G20:BA20))))","v":0.98538310342380486},{"$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($G20:BB20))))","v":0.98538310342380486},{"$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($G20:BC20))))","v":0.98538310342380486},{"$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($G20:BD20))))","v":0.98538310342380486},{"$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($G20:BE20))))","v":0.98538310342380486},{"$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($G20:BF20))))","v":0.98538310342380486},{"$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($G20:BG20))))","v":0.98538310342380486},{"$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($G20:BH20))))","v":0.98538310342380486},{"$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($G20:BI20))))","v":0.98538310342380486},{"$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($G20:BJ20))))","v":0.98538310342380486},{"$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($G20:BK20))))","v":0.98538310342380486},{"$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($G20:BL20))))","v":0.98538310342380486},{"$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($G20:BM20))))","v":0.98538310342380486},{"$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($G20:BN20))))","v":0.98538310342380486},{"$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($G20:BO20))))","v":0.98538310342380486},{"$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($G20:BP20))))","v":0.98538310342380486},{"$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($G20:BQ20))))","v":0.98538310342380486},{"$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($G20:BR20))))","v":0.98538310342380486},{"$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($G20:BS20))))","v":0.98538310342376434},{"$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($G20:CN20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CP$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CO20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CQ$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CP20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CR$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CQ20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CS$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CR20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CT$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CS20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CU$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CT20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CV$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CU20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CW$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CV20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CX$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CW20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CY$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CX20))))","v":0}]
[null,null,null,null,6,"Depreciation of net capex 2021-22",null,null,null,null,null,null,{"$f":"IF('Capital base input'!M$22=\"No\",IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>M$5,IFERROR(((OFFSET($G13,-$E21,$E21)*0.5)/(OFFSET($G14,-$E21,$E21))),0),((OFFSET($G13,-$E21,$E21)*0.5)-SUM($G21:L21)))), \"\")","v":""},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:M21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:N21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:O21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:P21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:Q21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:R21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:S21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:T21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:U21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:V21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:W21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:X21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:Y21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:Z21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AA21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AB21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AC21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AD21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AE21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AF21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AG21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AH21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AI21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AJ21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AK21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AL21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AM21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AN21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AO21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AP21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AQ21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AR21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AS21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AT21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AU21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AV21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AW21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AX21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AY21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:AZ21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BA21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BB21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BC21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BD21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BE21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BF21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BG21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BH21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BI21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BJ21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BK21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BL21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BM21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BN21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BO21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BP21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BQ21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BR21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BS21))))","v":0.76322918693835295},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BT21))))","v":0.7632291869383252},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BV$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BU21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BW$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BV21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BX$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BW21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BY$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BX21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>BZ$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BY21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CA$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:BZ21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CB$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CA21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CC$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CB21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CD$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CC21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CE$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CD21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CF$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CE21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CG$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CF21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CH$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CG21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CI$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CH21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CJ$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CI21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CK$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CJ21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CL$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CK21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CM$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CL21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CN$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CM21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CO$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CN21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CP$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CO21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CQ$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CP21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CR$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CQ21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CS$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CR21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CT$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CS21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CU$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CT21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CV$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CU21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CW$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CV21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CX$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CW21))))","v":0},{"$f":"IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>CY$5,IFERROR((OFFSET($G13,-$E21,$E21)/(OFFSET($G14,-$E21,$E21))),0),(OFFSET($G13,-$E21,$E21)-SUM($G21:CX21))))","v":0}]
[null,null,null,null,7,"Depreciation of net capex 2022-23",null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!N$22=\"No\",IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>N$5,IFERROR(((OFFSET($G14,-$E22,$E22)*0.5)/(OFFSET($G15,-$E22,$E22))),0),((OFFSET($G14,-$E22,$E22)*0.5)-SUM($G22:M22)))), \"\")","v":""},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:N22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:O22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:P22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:Q22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:R22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:S22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:T22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:U22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:V22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:W22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:X22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:Y22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:Z22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AA22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AB22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AC22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AD22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AE22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AF22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AG22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AH22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AI22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AJ22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AK22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AL22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AM22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AN22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AO22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AP22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AQ22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AR22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AS22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AT22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AU22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AV22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AW22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AX22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AY22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:AZ22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BA22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BB22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BC22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BD22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BE22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BF22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BG22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BH22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BI22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BJ22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BK22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BL22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BM22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BN22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BO22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BP22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BQ22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BR22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BS22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BT22))))","v":0.87325201375670491},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BV$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BU22))))","v":0.87325201375670503},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BW$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BV22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BX$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BW22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BY$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BX22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>BZ$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BY22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CA$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:BZ22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CB$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CA22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CC$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CB22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CD$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CC22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CE$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CD22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CF$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CE22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CG$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CF22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CH$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CG22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CI$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CH22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CJ$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CI22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CK$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CJ22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CL$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CK22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CM$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CL22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CN$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CM22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CO$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CN22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CP$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CO22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CQ$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CP22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CR$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CQ22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CS$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CR22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CT$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CS22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CU$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CT22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CV$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CU22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CW$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CV22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CX$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CW22))))","v":0},{"$f":"IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>CY$5,IFERROR((OFFSET($G14,-$E22,$E22)/(OFFSET($G15,-$E22,$E22))),0),(OFFSET($G14,-$E22,$E22)-SUM($G22:CX22))))","v":0}]
[null,null,null,null,8,"Depreciation of net capex 2023-24",null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!O$22=\"No\",IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>O$5,IFERROR(((OFFSET($G15,-$E23,$E23)*0.5)/(OFFSET($G16,-$E23,$E23))),0),((OFFSET($G15,-$E23,$E23)*0.5)-SUM($G23:N23)))), \"\")","v":""},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>P$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:O23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>Q$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:P23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>R$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:Q23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>S$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:R23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>T$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:S23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>U$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:T23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>V$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:U23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:V23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:W23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:X23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:Y23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:Z23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AB$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AA23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AB23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AC23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AD23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AE23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AF23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AG23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AH23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AI23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AJ23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AK23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AL23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AM23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AN23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AO23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AP23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AQ23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AR23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AS23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AT23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AU23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AV23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AW23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AX23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AY23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:AZ23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BA23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BB23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BC23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BD23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BE23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BF23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BH$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BG23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BH23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BI23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BJ23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BK23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BL23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BM23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BN23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BO23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BP23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BQ23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BR23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BS23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BT23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BV$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BU23))))","v":0.74562855266976014},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BW$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BV23))))","v":0.74562855266979255},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BX$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BW23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BY$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BX23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>BZ$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BY23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CA$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:BZ23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CB$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CA23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CC$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CB23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CD$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CC23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CE$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CD23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CF$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CE23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CG$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CF23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CH$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CG23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CI$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CH23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CJ$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CI23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CK$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CJ23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CL$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CK23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CM$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CL23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CN$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CM23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CO$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CN23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CP$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CO23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CQ$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CP23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CR$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CQ23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CS$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CR23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CT$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CS23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CU$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CT23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CV$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CU23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CW$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CV23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CX$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CW23))))","v":0},{"$f":"IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>CY$5,IFERROR((OFFSET($G15,-$E23,$E23)/(OFFSET($G16,-$E23,$E23))),0),(OFFSET($G15,-$E23,$E23)-SUM($G23:CX23))))","v":0}]
[null,null,null,null,9,"Depreciation of net capex 2024-25",null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!P$22=\"No\",IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>P$5,IFERROR(((OFFSET($G16,-$E24,$E24)*0.5)/(OFFSET($G17,-$E24,$E24))),0),((OFFSET($G16,-$E24,$E24)*0.5)-SUM($G24:O24)))), \"\")","v":""},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>Q$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:P24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>R$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:Q24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>S$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:R24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>T$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:S24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>U$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:T24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>V$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:U24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>W$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:V24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>X$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:W24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>Y$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:X24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>Z$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:Y24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AA$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:Z24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AB$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AA24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AC$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AB24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AD$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AC24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AE$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AD24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AF$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AE24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AG$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AF24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AH$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AG24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AI$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AH24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AJ$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AI24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AK$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AJ24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AL$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AK24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AM$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AL24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AN$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AM24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AO$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AN24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AP$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AO24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AQ$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AP24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AR$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AQ24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AS$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AR24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AT$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AS24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AU$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AT24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AV$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AU24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AW$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AV24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AX$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AW24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AY$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AX24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>AZ$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AY24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BA$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:AZ24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BB$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BA24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BC$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BB24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BD$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BC24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BE$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BD24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BF$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BE24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BG$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BF24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BH$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BG24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BI$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BH24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BJ$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BI24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BK$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BJ24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BL$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BK24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BM$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BL24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BN$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BM24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BO$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BN24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BP$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BO24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BQ$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BP24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BR$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BQ24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BS$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BR24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BT$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BS24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BU$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BT24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BV$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BU24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BW$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BV24))))","v":1.1357824636991576},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BX$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BW24))))","v":1.1357824636991438},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BY$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BX24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>BZ$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BY24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CA$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:BZ24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CB$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CA24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CC$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CB24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CD$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CC24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CE$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CD24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CF$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CE24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CG$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CF24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CH$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CG24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CI$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CH24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CJ$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CI24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CK$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CJ24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CL$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CK24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CM$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CL24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CN$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CM24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CO$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CN24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CP$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CO24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CQ$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CP24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CR$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CQ24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CS$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CR24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CT$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CS24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CU$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CT24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CV$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CU24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CW$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CV24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CX$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CW24))))","v":0},{"$f":"IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>CY$5,IFERROR((OFFSET($G16,-$E24,$E24)/(OFFSET($G17,-$E24,$E24))),0),(OFFSET($G16,-$E24,$E24)-SUM($G24:CX24))))","v":0}]
[null,null,null,null,10,"Depreciation of net capex 2025-26",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!Q$22=\"No\",IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>Q$5,IFERROR(((OFFSET($G17,-$E25,$E25)*0.5)/(OFFSET($G18,-$E25,$E25))),0),((OFFSET($G17,-$E25,$E25)*0.5)-SUM($G25:P25)))), \"\")","v":""},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>R$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:Q25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>S$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:R25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>T$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:S25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>U$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:T25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>V$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:U25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>W$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:V25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>X$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:W25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>Y$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:X25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>Z$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:Y25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AA$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:Z25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AB$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AA25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AC$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AB25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AD$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AC25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AE$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AD25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AF$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AE25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AG$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AF25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AH$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AG25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AI$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AH25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AJ$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AI25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AK$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AJ25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AL$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AK25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AM$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AL25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AN$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AM25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AO$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AN25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AP$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AO25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AQ$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AP25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AR$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AQ25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AS$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AR25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AT$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AS25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AU$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AT25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AV$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AU25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AW$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AV25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AX$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AW25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AY$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AX25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>AZ$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AY25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BA$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:AZ25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BB$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BA25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BC$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BB25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BD$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BC25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BE$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BD25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BF$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BE25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BG$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BF25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BH$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BG25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BI$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BH25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BJ$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BI25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BK$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BJ25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BL$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BK25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BM$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BL25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BN$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BM25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BO$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BN25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BP$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BO25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BQ$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BP25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BR$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BQ25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BS$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BR25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BT$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BS25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BU$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BT25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BV$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BU25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BW$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BV25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BX$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BW25))))","v":0.52847411509507458},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BY$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BX25))))","v":0.52847411509504383},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>BZ$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BY25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CA$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:BZ25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CB$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CA25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CC$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CB25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CD$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CC25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CE$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CD25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CF$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CE25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CG$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CF25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CH$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CG25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CI$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CH25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CJ$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CI25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CK$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CJ25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CL$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CK25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CM$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CL25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CN$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CM25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CO$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CN25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CP$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CO25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CQ$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CP25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CR$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CQ25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CS$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CR25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CT$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CS25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CU$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CT25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CV$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CU25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CW$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CV25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CX$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CW25))))","v":0},{"$f":"IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>CY$5,IFERROR((OFFSET($G17,-$E25,$E25)/(OFFSET($G18,-$E25,$E25))),0),(OFFSET($G17,-$E25,$E25)-SUM($G25:CX25))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E20","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E27)","v":"Depreciation of t-1 adjustment 2015-16"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:L28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:M28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:N28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:O28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:P28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:Q28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:R28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:S28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:T28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:U28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:V28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:W28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:X28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:Y28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:Z28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AA28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AB28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AC28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AD28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AE28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AF28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AG28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AH28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AI28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AJ28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AK28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AL28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AM28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AN28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AO28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AP28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AQ28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AR28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AS28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AT28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AU28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AV28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AW28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AX28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AY28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:AZ28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BA28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BB28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BC28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BD28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BE28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BF28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BG28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BH28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BI28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BJ28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BK28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BL28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BM28))), 0)","v":-0.69655224917224512},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BN28))), 0)","v":-0.69655224917224245},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BO28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BP28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BQ28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BR28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BS28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BT28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BU28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BV28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BW28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BX28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BY28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:BZ28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CA28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CB28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CC28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CD28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CE28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CF28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CG28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CH28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CI28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CJ28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CK28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CL28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CM28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CN28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CP$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CO28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CQ$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CP28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CR$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CQ28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CS$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CR28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CT$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CS28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CU$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CT28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CV$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CU28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CW$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CV28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CX$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CW28))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E27)=0, 0, IF(CY$5-OFFSET('Capital base input'!$H$11, 0, $E27)<OFFSET($G10, -$E15, $E27)+$E27, OFFSET($G9, -$E15, $E27)/OFFSET($G10, -$E15, $E27), OFFSET($G9, -$E15, $E27)-SUM($G28:CX28))), 0)","v":0}]
[null,null,null,null,{"$f":"E28+5","v":10},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E28)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:Q29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:R29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:S29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:T29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:U29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:V29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:W29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:X29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:Y29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:Z29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AA29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AB29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AC29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AD29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AE29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AF29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AG29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AH29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AI29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AJ29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AK29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AL29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AM29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AN29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AO29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AP29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AQ29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AR29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AS29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AT29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AU29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AV29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AW29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AX29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AY29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:AZ29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BA29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BB29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BC29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BD29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BE29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BF29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BG29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BH29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BI29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BJ29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BK29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BL29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BM29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BN29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BO29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BP29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BQ29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BR29))), 0)","v":-1.1264006500660595E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BS29))), 0)","v":-1.1264006500660062E-2},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BT29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BU29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BV29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BW29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BX29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BY29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:BZ29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CA29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CB29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CC29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CD29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CE29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CF29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CG29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CH29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CI29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CJ29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CK29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CL29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CM29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CN29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CP$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CO29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CQ$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CP29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CR$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CQ29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CS$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CR29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CT$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CS29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CU$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CT29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CV$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CU29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CW$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CV29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CX$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CW29))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$E16, $E28)=0, 0, IF(CY$5-OFFSET('Capital base input'!$H$11, 0, $E28)<OFFSET($G11, -$E16, $E28)+$E28, OFFSET($G10, -$E16, $E28)/OFFSET($G11, -$E16, $E28), OFFSET($G10, -$E16, $E28)-SUM($G29:CX29))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E16)","v":"Depreciation of asset adjustments - Capital base 2016-17"},null,null,{"$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, $E16)-SUM($G32:H32)))","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, $E16)-SUM($G32:I32)))","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, $E16)-SUM($G32:J32)))","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, $E16)-SUM($G32:K32)))","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, $E16)-SUM($G32:L32)))","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, $E16)-SUM($G32:M32)))","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, $E16)-SUM($G32:N32)))","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, $E16)-SUM($G32:O32)))","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, $E16)-SUM($G32:P32)))","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, $E16)-SUM($G32:Q32)))","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, $E16)-SUM($G32:R32)))","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, $E16)-SUM($G32:S32)))","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, $E16)-SUM($G32:T32)))","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, $E16)-SUM($G32:U32)))","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, $E16)-SUM($G32:V32)))","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, $E16)-SUM($G32:W32)))","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, $E16)-SUM($G32:X32)))","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, $E16)-SUM($G32:Y32)))","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, $E16)-SUM($G32:Z32)))","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, $E16)-SUM($G32:AA32)))","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, $E16)-SUM($G32:AB32)))","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, $E16)-SUM($G32:AC32)))","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, $E16)-SUM($G32:AD32)))","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, $E16)-SUM($G32:AE32)))","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, $E16)-SUM($G32:AF32)))","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, $E16)-SUM($G32:AG32)))","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, $E16)-SUM($G32:AH32)))","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, $E16)-SUM($G32:AI32)))","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, $E16)-SUM($G32:AJ32)))","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, $E16)-SUM($G32:AK32)))","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, $E16)-SUM($G32:AL32)))","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, $E16)-SUM($G32:AM32)))","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, $E16)-SUM($G32:AN32)))","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, $E16)-SUM($G32:AO32)))","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, $E16)-SUM($G32:AP32)))","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, $E16)-SUM($G32:AQ32)))","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, $E16)-SUM($G32:AR32)))","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, $E16)-SUM($G32:AS32)))","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, $E16)-SUM($G32:AT32)))","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, $E16)-SUM($G32:AU32)))","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, $E16)-SUM($G32:AV32)))","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, $E16)-SUM($G32:AW32)))","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, $E16)-SUM($G32:AX32)))","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, $E16)-SUM($G32:AY32)))","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, $E16)-SUM($G32:AZ32)))","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, $E16)-SUM($G32:BA32)))","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, $E16)-SUM($G32:BB32)))","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, $E16)-SUM($G32:BC32)))","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, $E16)-SUM($G32:BD32)))","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, $E16)-SUM($G32:BE32)))","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, $E16)-SUM($G32:BF32)))","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, $E16)-SUM($G32:BG32)))","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, $E16)-SUM($G32:BH32)))","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, $E16)-SUM($G32:BI32)))","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, $E16)-SUM($G32:BJ32)))","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, $E16)-SUM($G32:BK32)))","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, $E16)-SUM($G32:BL32)))","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, $E16)-SUM($G32:BM32)))","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, $E16)-SUM($G32:BN32)))","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, $E16)-SUM($G32:BO32)))","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, $E16)-SUM($G32:BP32)))","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, $E16)-SUM($G32:BQ32)))","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, $E16)-SUM($G32:BR32)))","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, $E16)-SUM($G32:BS32)))","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, $E16)-SUM($G32:BT32)))","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, $E16)-SUM($G32:BU32)))","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, $E16)-SUM($G32:BV32)))","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, $E16)-SUM($G32:BW32)))","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, $E16)-SUM($G32:BX32)))","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, $E16)-SUM($G32:BY32)))","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, $E16)-SUM($G32:BZ32)))","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, $E16)-SUM($G32:CA32)))","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, $E16)-SUM($G32:CB32)))","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, $E16)-SUM($G32:CC32)))","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, $E16)-SUM($G32:CD32)))","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, $E16)-SUM($G32:CE32)))","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, $E16)-SUM($G32:CF32)))","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, $E16)-SUM($G32:CG32)))","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, $E16)-SUM($G32:CH32)))","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, $E16)-SUM($G32:CI32)))","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, $E16)-SUM($G32:CJ32)))","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, $E16)-SUM($G32:CK32)))","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, $E16)-SUM($G32:CL32)))","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, $E16)-SUM($G32:CM32)))","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, $E16)-SUM($G32:CN32)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CP$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G32:CO32)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G32:CP32)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CR$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G32:CQ32)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CS$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G32:CR32)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CT$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G32:CS32)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CU$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G32:CT32)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CV$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G32:CU32)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CW$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G32:CV32)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CX$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G32:CW32)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CY$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G32:CX32)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2017-18",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, $E17)-SUM($G33:I33)))","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, $E17)-SUM($G33:J33)))","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, $E17)-SUM($G33:K33)))","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, $E17)-SUM($G33:L33)))","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, $E17)-SUM($G33:M33)))","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, $E17)-SUM($G33:N33)))","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, $E17)-SUM($G33:O33)))","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, $E17)-SUM($G33:P33)))","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, $E17)-SUM($G33:Q33)))","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, $E17)-SUM($G33:R33)))","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, $E17)-SUM($G33:S33)))","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, $E17)-SUM($G33:T33)))","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, $E17)-SUM($G33:U33)))","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, $E17)-SUM($G33:V33)))","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, $E17)-SUM($G33:W33)))","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, $E17)-SUM($G33:X33)))","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, $E17)-SUM($G33:Y33)))","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, $E17)-SUM($G33:Z33)))","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, $E17)-SUM($G33:AA33)))","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, $E17)-SUM($G33:AB33)))","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, $E17)-SUM($G33:AC33)))","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, $E17)-SUM($G33:AD33)))","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, $E17)-SUM($G33:AE33)))","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, $E17)-SUM($G33:AF33)))","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, $E17)-SUM($G33:AG33)))","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, $E17)-SUM($G33:AH33)))","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, $E17)-SUM($G33:AI33)))","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, $E17)-SUM($G33:AJ33)))","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, $E17)-SUM($G33:AK33)))","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, $E17)-SUM($G33:AL33)))","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, $E17)-SUM($G33:AM33)))","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, $E17)-SUM($G33:AN33)))","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, $E17)-SUM($G33:AO33)))","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, $E17)-SUM($G33:AP33)))","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, $E17)-SUM($G33:AQ33)))","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, $E17)-SUM($G33:AR33)))","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, $E17)-SUM($G33:AS33)))","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, $E17)-SUM($G33:AT33)))","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, $E17)-SUM($G33:AU33)))","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, $E17)-SUM($G33:AV33)))","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, $E17)-SUM($G33:AW33)))","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, $E17)-SUM($G33:AX33)))","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, $E17)-SUM($G33:AY33)))","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, $E17)-SUM($G33:AZ33)))","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, $E17)-SUM($G33:BA33)))","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, $E17)-SUM($G33:BB33)))","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, $E17)-SUM($G33:BC33)))","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, $E17)-SUM($G33:BD33)))","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, $E17)-SUM($G33:BE33)))","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, $E17)-SUM($G33:BF33)))","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, $E17)-SUM($G33:BG33)))","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, $E17)-SUM($G33:BH33)))","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, $E17)-SUM($G33:BI33)))","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, $E17)-SUM($G33:BJ33)))","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, $E17)-SUM($G33:BK33)))","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, $E17)-SUM($G33:BL33)))","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, $E17)-SUM($G33:BM33)))","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, $E17)-SUM($G33:BN33)))","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, $E17)-SUM($G33:BO33)))","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, $E17)-SUM($G33:BP33)))","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, $E17)-SUM($G33:BQ33)))","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, $E17)-SUM($G33:BR33)))","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, $E17)-SUM($G33:BS33)))","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, $E17)-SUM($G33:BT33)))","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, $E17)-SUM($G33:BU33)))","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, $E17)-SUM($G33:BV33)))","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, $E17)-SUM($G33:BW33)))","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, $E17)-SUM($G33:BX33)))","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, $E17)-SUM($G33:BY33)))","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, $E17)-SUM($G33:BZ33)))","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, $E17)-SUM($G33:CA33)))","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, $E17)-SUM($G33:CB33)))","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, $E17)-SUM($G33:CC33)))","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, $E17)-SUM($G33:CD33)))","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, $E17)-SUM($G33:CE33)))","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, $E17)-SUM($G33:CF33)))","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, $E17)-SUM($G33:CG33)))","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, $E17)-SUM($G33:CH33)))","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, $E17)-SUM($G33:CI33)))","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, $E17)-SUM($G33:CJ33)))","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, $E17)-SUM($G33:CK33)))","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, $E17)-SUM($G33:CL33)))","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, $E17)-SUM($G33:CM33)))","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, $E17)-SUM($G33:CN33)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CP$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G33:CO33)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G33:CP33)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CR$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G33:CQ33)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CS$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G33:CR33)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CT$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G33:CS33)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CU$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G33:CT33)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CV$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G33:CU33)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CW$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G33:CV33)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CX$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G33:CW33)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CY$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G33:CX33)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2018-19",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, $E18)-SUM($G34:J34)))","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, $E18)-SUM($G34:K34)))","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, $E18)-SUM($G34:L34)))","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, $E18)-SUM($G34:M34)))","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, $E18)-SUM($G34:N34)))","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, $E18)-SUM($G34:O34)))","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, $E18)-SUM($G34:P34)))","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, $E18)-SUM($G34:Q34)))","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, $E18)-SUM($G34:R34)))","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, $E18)-SUM($G34:S34)))","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, $E18)-SUM($G34:T34)))","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, $E18)-SUM($G34:U34)))","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, $E18)-SUM($G34:V34)))","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, $E18)-SUM($G34:W34)))","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, $E18)-SUM($G34:X34)))","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, $E18)-SUM($G34:Y34)))","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, $E18)-SUM($G34:Z34)))","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, $E18)-SUM($G34:AA34)))","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, $E18)-SUM($G34:AB34)))","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, $E18)-SUM($G34:AC34)))","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, $E18)-SUM($G34:AD34)))","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, $E18)-SUM($G34:AE34)))","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, $E18)-SUM($G34:AF34)))","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, $E18)-SUM($G34:AG34)))","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, $E18)-SUM($G34:AH34)))","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, $E18)-SUM($G34:AI34)))","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, $E18)-SUM($G34:AJ34)))","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, $E18)-SUM($G34:AK34)))","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, $E18)-SUM($G34:AL34)))","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, $E18)-SUM($G34:AM34)))","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, $E18)-SUM($G34:AN34)))","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, $E18)-SUM($G34:AO34)))","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, $E18)-SUM($G34:AP34)))","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, $E18)-SUM($G34:AQ34)))","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, $E18)-SUM($G34:AR34)))","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, $E18)-SUM($G34:AS34)))","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, $E18)-SUM($G34:AT34)))","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, $E18)-SUM($G34:AU34)))","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, $E18)-SUM($G34:AV34)))","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, $E18)-SUM($G34:AW34)))","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, $E18)-SUM($G34:AX34)))","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, $E18)-SUM($G34:AY34)))","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, $E18)-SUM($G34:AZ34)))","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, $E18)-SUM($G34:BA34)))","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, $E18)-SUM($G34:BB34)))","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, $E18)-SUM($G34:BC34)))","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, $E18)-SUM($G34:BD34)))","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, $E18)-SUM($G34:BE34)))","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, $E18)-SUM($G34:BF34)))","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, $E18)-SUM($G34:BG34)))","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, $E18)-SUM($G34:BH34)))","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, $E18)-SUM($G34:BI34)))","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, $E18)-SUM($G34:BJ34)))","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, $E18)-SUM($G34:BK34)))","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, $E18)-SUM($G34:BL34)))","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, $E18)-SUM($G34:BM34)))","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, $E18)-SUM($G34:BN34)))","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, $E18)-SUM($G34:BO34)))","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, $E18)-SUM($G34:BP34)))","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, $E18)-SUM($G34:BQ34)))","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, $E18)-SUM($G34:BR34)))","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, $E18)-SUM($G34:BS34)))","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, $E18)-SUM($G34:BT34)))","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, $E18)-SUM($G34:BU34)))","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, $E18)-SUM($G34:BV34)))","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, $E18)-SUM($G34:BW34)))","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, $E18)-SUM($G34:BX34)))","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, $E18)-SUM($G34:BY34)))","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, $E18)-SUM($G34:BZ34)))","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, $E18)-SUM($G34:CA34)))","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, $E18)-SUM($G34:CB34)))","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, $E18)-SUM($G34:CC34)))","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, $E18)-SUM($G34:CD34)))","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, $E18)-SUM($G34:CE34)))","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, $E18)-SUM($G34:CF34)))","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, $E18)-SUM($G34:CG34)))","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, $E18)-SUM($G34:CH34)))","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, $E18)-SUM($G34:CI34)))","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, $E18)-SUM($G34:CJ34)))","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, $E18)-SUM($G34:CK34)))","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, $E18)-SUM($G34:CL34)))","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, $E18)-SUM($G34:CM34)))","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, $E18)-SUM($G34:CN34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CP$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:CO34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:CP34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CR$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:CQ34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CS$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:CR34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CT$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:CS34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CU$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:CT34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CV$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:CU34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CW$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:CV34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CX$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:CW34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CY$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:CX34)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2019-20",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, $E19)-SUM($G35:K35)))","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, $E19)-SUM($G35:L35)))","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, $E19)-SUM($G35:M35)))","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, $E19)-SUM($G35:N35)))","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, $E19)-SUM($G35:O35)))","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, $E19)-SUM($G35:P35)))","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, $E19)-SUM($G35:Q35)))","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, $E19)-SUM($G35:R35)))","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, $E19)-SUM($G35:S35)))","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, $E19)-SUM($G35:T35)))","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, $E19)-SUM($G35:U35)))","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, $E19)-SUM($G35:V35)))","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, $E19)-SUM($G35:W35)))","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, $E19)-SUM($G35:X35)))","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, $E19)-SUM($G35:Y35)))","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, $E19)-SUM($G35:Z35)))","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, $E19)-SUM($G35:AA35)))","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, $E19)-SUM($G35:AB35)))","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, $E19)-SUM($G35:AC35)))","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, $E19)-SUM($G35:AD35)))","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, $E19)-SUM($G35:AE35)))","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, $E19)-SUM($G35:AF35)))","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, $E19)-SUM($G35:AG35)))","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, $E19)-SUM($G35:AH35)))","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, $E19)-SUM($G35:AI35)))","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, $E19)-SUM($G35:AJ35)))","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, $E19)-SUM($G35:AK35)))","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, $E19)-SUM($G35:AL35)))","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, $E19)-SUM($G35:AM35)))","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, $E19)-SUM($G35:AN35)))","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, $E19)-SUM($G35:AO35)))","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, $E19)-SUM($G35:AP35)))","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, $E19)-SUM($G35:AQ35)))","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, $E19)-SUM($G35:AR35)))","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, $E19)-SUM($G35:AS35)))","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, $E19)-SUM($G35:AT35)))","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, $E19)-SUM($G35:AU35)))","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, $E19)-SUM($G35:AV35)))","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, $E19)-SUM($G35:AW35)))","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, $E19)-SUM($G35:AX35)))","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, $E19)-SUM($G35:AY35)))","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, $E19)-SUM($G35:AZ35)))","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, $E19)-SUM($G35:BA35)))","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, $E19)-SUM($G35:BB35)))","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, $E19)-SUM($G35:BC35)))","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, $E19)-SUM($G35:BD35)))","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, $E19)-SUM($G35:BE35)))","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, $E19)-SUM($G35:BF35)))","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, $E19)-SUM($G35:BG35)))","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, $E19)-SUM($G35:BH35)))","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, $E19)-SUM($G35:BI35)))","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, $E19)-SUM($G35:BJ35)))","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, $E19)-SUM($G35:BK35)))","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, $E19)-SUM($G35:BL35)))","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, $E19)-SUM($G35:BM35)))","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, $E19)-SUM($G35:BN35)))","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, $E19)-SUM($G35:BO35)))","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, $E19)-SUM($G35:BP35)))","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, $E19)-SUM($G35:BQ35)))","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, $E19)-SUM($G35:BR35)))","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, $E19)-SUM($G35:BS35)))","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, $E19)-SUM($G35:BT35)))","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, $E19)-SUM($G35:BU35)))","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, $E19)-SUM($G35:BV35)))","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, $E19)-SUM($G35:BW35)))","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, $E19)-SUM($G35:BX35)))","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, $E19)-SUM($G35:BY35)))","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, $E19)-SUM($G35:BZ35)))","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, $E19)-SUM($G35:CA35)))","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, $E19)-SUM($G35:CB35)))","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, $E19)-SUM($G35:CC35)))","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, $E19)-SUM($G35:CD35)))","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, $E19)-SUM($G35:CE35)))","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, $E19)-SUM($G35:CF35)))","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, $E19)-SUM($G35:CG35)))","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, $E19)-SUM($G35:CH35)))","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, $E19)-SUM($G35:CI35)))","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, $E19)-SUM($G35:CJ35)))","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, $E19)-SUM($G35:CK35)))","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, $E19)-SUM($G35:CL35)))","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, $E19)-SUM($G35:CM35)))","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, $E19)-SUM($G35:CN35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CP$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:CO35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:CP35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CR$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:CQ35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CS$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:CR35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CT$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:CS35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CU$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:CT35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CV$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:CU35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CW$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:CV35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CX$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:CW35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CY$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:CX35)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2020-21",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, $E20)-SUM($G36:L36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:M36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:N36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:O36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:P36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:Q36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:R36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:S36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:T36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:U36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:V36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:W36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:X36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:Y36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:Z36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AA36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AB36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AC36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AD36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AE36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AF36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AG36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AH36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AI36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AJ36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AK36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AL36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AM36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AN36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AO36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AP36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AQ36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AR36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AS36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AT36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AU36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AV36)))","v":-3.7571476949830216},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AW36)))","v":-8.5265128291212022E-14},{"$f":"IF(OR(OFFSET($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, $E20)-SUM($G36:AX36)))","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, $E20)-SUM($G36:AY36)))","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, $E20)-SUM($G36:AZ36)))","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, $E20)-SUM($G36:BA36)))","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, $E20)-SUM($G36:BB36)))","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, $E20)-SUM($G36:BC36)))","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, $E20)-SUM($G36:BD36)))","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, $E20)-SUM($G36:BE36)))","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, $E20)-SUM($G36:BF36)))","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, $E20)-SUM($G36:BG36)))","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, $E20)-SUM($G36:BH36)))","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, $E20)-SUM($G36:BI36)))","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, $E20)-SUM($G36:BJ36)))","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, $E20)-SUM($G36:BK36)))","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, $E20)-SUM($G36:BL36)))","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, $E20)-SUM($G36:BM36)))","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, $E20)-SUM($G36:BN36)))","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, $E20)-SUM($G36:BO36)))","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, $E20)-SUM($G36:BP36)))","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, $E20)-SUM($G36:BQ36)))","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, $E20)-SUM($G36:BR36)))","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, $E20)-SUM($G36:BS36)))","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, $E20)-SUM($G36:BT36)))","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, $E20)-SUM($G36:BU36)))","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, $E20)-SUM($G36:BV36)))","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, $E20)-SUM($G36:BW36)))","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, $E20)-SUM($G36:BX36)))","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, $E20)-SUM($G36:BY36)))","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, $E20)-SUM($G36:BZ36)))","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, $E20)-SUM($G36:CA36)))","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, $E20)-SUM($G36:CB36)))","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, $E20)-SUM($G36:CC36)))","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, $E20)-SUM($G36:CD36)))","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, $E20)-SUM($G36:CE36)))","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, $E20)-SUM($G36:CF36)))","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, $E20)-SUM($G36:CG36)))","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, $E20)-SUM($G36:CH36)))","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, $E20)-SUM($G36:CI36)))","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, $E20)-SUM($G36:CJ36)))","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, $E20)-SUM($G36:CK36)))","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, $E20)-SUM($G36:CL36)))","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, $E20)-SUM($G36:CM36)))","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, $E20)-SUM($G36:CN36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:CO36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:CP36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:CQ36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:CR36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:CS36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:CT36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CV$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:CU36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CW$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:CV36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CX$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:CW36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CY$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:CX36)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2021-22",null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(N$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:M37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(O$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:N37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(P$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:O37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Q$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:P37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(R$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:Q37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(S$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:R37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(T$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:S37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(U$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:T37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(V$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:U37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(W$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:V37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(X$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:W37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Y$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:X37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Z$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:Y37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:Z37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AA37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AB37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AC37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AD37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AE37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AF37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AG37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AH37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AI37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AJ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AK37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AL37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AM37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AN37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AO37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AP37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AQ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AR37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AS37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AT37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AV$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AU37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AW$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AV37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AX$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AW37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AY$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AX37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AY37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AZ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BA37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BB37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BC37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BD37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BE37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BF37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BG37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BH37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BI37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BJ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BK37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BL37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BM37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BN37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BO37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BP37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BQ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BR37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BS37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BT37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BV$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BU37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BW$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BV37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BX$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BW37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BY$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BX37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BY37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BZ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CA37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CB37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CC37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CD37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CE37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CF37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CG37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CH37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CI37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CJ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CK37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CL37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CM37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CN37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CO37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CP37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CQ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CR37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CS37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CT37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CV$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CU37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CW$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CV37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CX$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CW37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CY$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:CX37)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2022-23",null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(O$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:N38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(P$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:O38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Q$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:P38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(R$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:Q38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(S$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:R38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(T$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:S38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(U$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:T38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(V$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:U38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(W$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:V38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(X$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:W38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Y$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:X38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Z$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:Y38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:Z38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AA38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AB38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AC38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AD38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AE38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AF38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AG38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AH38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AI38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AJ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AK38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AL38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AM38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AN38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AO38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AP38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AQ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AR38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AS38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AT38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AV$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AU38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AW$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AV38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AX$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AW38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AY$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AX38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AY38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AZ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BA38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BB38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BC38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BD38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BE38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BF38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BG38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BH38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BI38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BJ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BK38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BL38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BM38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BN38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BO38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BP38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BQ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BR38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BS38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BT38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BV$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BU38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BW$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BV38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BX$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BW38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BY$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BX38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BY38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BZ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CA38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CB38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CC38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CD38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CE38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CF38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CG38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CH38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CI38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CJ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CK38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CL38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CM38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CN38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CO38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CP38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CQ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CR38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CS38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CT38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CV$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CU38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CW$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CV38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CX$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CW38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CY$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:CX38)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2023-24",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(P$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:O39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Q$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:P39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(R$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:Q39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(S$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:R39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(T$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:S39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(U$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:T39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(V$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:U39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(W$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:V39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(X$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:W39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Y$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:X39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Z$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:Y39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:Z39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AA39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AB39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AC39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AD39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AF$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AE39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AG$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AF39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AH$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AG39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AI$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AH39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AI39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AK$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AJ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AL$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AK39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AM$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AL39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AN$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AM39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AO$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AN39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AP$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AO39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AP39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AR$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AQ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AS$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AR39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AT$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AS39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AU$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AT39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AV$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AU39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AW$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AV39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AX$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AW39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AY$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AX39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AY39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AZ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BA39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BB39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BC39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BD39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BF$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BE39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BG$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BF39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BH$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BG39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BI$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BH39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BI39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BK$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BJ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BL$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BK39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BM$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BL39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BN$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BM39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BO$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BN39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BP$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BO39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BP39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BR$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BQ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BS$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BR39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BT$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BS39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BU$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BT39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BV$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BU39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BW$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BV39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BX$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BW39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BY$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BX39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BY39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BZ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CA39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CB39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CC39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CD39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CF$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CE39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CG$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CF39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CH$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CG39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CI$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CH39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CI39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CK$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CJ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CL$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CK39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CM$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CL39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CN$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CM39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CO$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CN39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CP$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CO39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CP39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CR$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CQ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CS$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CR39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CT$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CS39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CU$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CT39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CV$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CU39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CW$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CV39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CX$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CW39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CY$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:CX39)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2024-25",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Q$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:P40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(R$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:Q40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(S$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:R40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(T$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:S40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(U$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:T40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(V$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:U40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(W$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:V40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(X$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:W40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Y$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:X40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Z$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:Y40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:Z40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AA40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AB40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AC40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AD40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AF$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AE40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AG$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AF40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AH$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AG40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AI$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AH40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AI40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AK$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AJ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AL$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AK40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AM$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AL40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AN$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AM40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AO$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AN40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AP$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AO40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AP40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AR$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AQ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AS$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AR40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AT$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AS40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AU$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AT40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AV$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AU40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AW$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AV40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AX$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AW40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AY$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AX40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AY40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AZ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BA40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BB40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BC40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BD40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BF$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BE40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BG$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BF40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BH$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BG40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BI$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BH40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BI40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BK$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BJ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BL$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BK40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BM$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BL40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BN$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BM40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BO$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BN40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BP$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BO40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BP40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BR$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BQ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BS$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BR40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BT$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BS40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BU$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BT40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BV$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BU40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BW$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BV40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BX$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BW40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BY$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BX40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BY40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BZ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CA40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CB40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CC40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CD40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CF$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CE40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CG$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CF40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CH$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CG40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CI$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CH40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CI40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CK$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CJ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CL$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CK40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CM$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CL40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CN$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CM40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CO$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CN40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CP$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CO40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CP40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CR$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CQ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CS$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CR40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CT$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CS40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CU$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CT40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CV$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CU40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CW$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CV40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CX$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CW40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CY$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:CX40)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2025-26",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(R$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:Q41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(S$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:R41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(T$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:S41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(U$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:T41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(V$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:U41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(W$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:V41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(X$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:W41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Y$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:X41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Z$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:Y41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:Z41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AA41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AB41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AC41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AD41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AF$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AE41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AG$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AF41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AH$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AG41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AI$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AH41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AI41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AK$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AJ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AL$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AK41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AM$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AL41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AN$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AM41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AO$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AN41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AP$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AO41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AP41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AR$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AQ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AS$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AR41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AT$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AS41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AU$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AT41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AV$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AU41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AW$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AV41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AX$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AW41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AY$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AX41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AY41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AZ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BA41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BB41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BC41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BD41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BF$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BE41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BG$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BF41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BH$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BG41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BI$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BH41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BI41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BK$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BJ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BL$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BK41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BM$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BL41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BN$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BM41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BO$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BN41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BP$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BO41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BP41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BR$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BQ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BS$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BR41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BT$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BS41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BU$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BT41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BV$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BU41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BW$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BV41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BX$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BW41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BY$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BX41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BY41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BZ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CA41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CB41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CC41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CD41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CF$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CE41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CG$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CF41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CH$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CG41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CI$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CH41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CI41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CK$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CJ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CL$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CK41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CM$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CL41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CN$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CM41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CO$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CN41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CP$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CO41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CP41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CR$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CQ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CS$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CR41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CT$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CS41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CU$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CT41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CV$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CU41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CW$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CV41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CX$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CW41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CY$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:CX41)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$27:$E$76, MATCH($E7, 'Capital base input'!$D$27:$D$76, 0)) & \" - depreciation\"","v":"Mains - depreciation"},null,{"$f":"SUM(H15:H42)","v":19.91903658000766},20.970988162180241,22.101478135712625,23.261393854158086,24.252571304498616,20.784254463767152,21.547483650705505,22.42073566446221,23.166364217131971,24.302146680831129,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,{"$f":"SUM(AN15:AN42)","v":24.819356789425544},24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,24.819356789425544,28.576504484408481,28.576504484408566,28.576504484408566,28.576504484408566,28.576504484408566,28.576504484408566,28.576504484408566,11.595189373339114,8.6574679044009066,8.6574679044009066,8.6574679044009066,8.6574679044009066,8.6574679044009066,8.6574679044009066,8.6574679044009066,8.6574679044009066,8.6574679044009066,8.6574679044009102,9.3540201535732486,8.3020685714006053,7.1715785978682431,6.0116628794226825,{"$f":"SUM(BT15:BT42)","v":5.0204854290821546},4.0463663321590229,3.2831371452206972,2.4098851314640246,1.6642565787942183,0.52847411509504383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP15:CP42)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E46","v":"Asset class 2"},{"$f":"INDEX('Capital base input'!$E$27:$E$76, MATCH($E46, 'Capital base input'!$D$27:$D$76, 0))","v":"Inlets"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$27:$G$76, $E46)/'Capital base input'!G$15","v":121.05810838383161},{"$f":"(INDEX('Capital base input'!H$27:H$76, $E46)-INDEX('Capital base input'!H$81:H$130, $E46)-INDEX('Capital base input'!H$135:H$184, $E46))/'Capital base input'!H$15*(IF('Capital base input'!H$22=\"Yes\", (1+'Capital base input'!H$17)^0.5, 1))","v":14.34483209076418},{"$f":"(INDEX('Capital base input'!I$27:I$76, $E46)-INDEX('Capital base input'!I$81:I$130, $E46)-INDEX('Capital base input'!I$135:I$184, $E46))/'Capital base input'!I$15*(IF('Capital base input'!I$22=\"Yes\", (1+'Capital base input'!I$17)^0.5, 1))","v":16.113663194264632},{"$f":"(INDEX('Capital base input'!J$27:J$76, $E46)-INDEX('Capital base input'!J$81:J$130, $E46)-INDEX('Capital base input'!J$135:J$184, $E46))/'Capital base input'!J$15*(IF('Capital base input'!J$22=\"Yes\", (1+'Capital base input'!J$17)^0.5, 1))","v":15.615900337981428},{"$f":"(INDEX('Capital base input'!K$27:K$76, $E46)-INDEX('Capital base input'!K$81:K$130, $E46)-INDEX('Capital base input'!K$135:K$184, $E46))/'Capital base input'!K$15*(IF('Capital base input'!K$22=\"Yes\", (1+'Capital base input'!K$17)^0.5, 1))","v":18.035509734308029},{"$f":"(INDEX('Capital base input'!L$27:L$76, $E46)-INDEX('Capital base input'!L$81:L$130, $E46)-INDEX('Capital base input'!L$135:L$184, $E46))/'Capital base input'!L$15*(IF('Capital base input'!L$22=\"Yes\", (1+'Capital base input'!L$17)^0.5, 1))","v":15.881725534424387},{"$f":"(INDEX('Capital base input'!M$27:M$76, $E46)-INDEX('Capital base input'!M$81:M$130, $E46)-INDEX('Capital base input'!M$135:M$184, $E46))/'Capital base input'!M$15*(1+'Capital base input'!M$17)^0.5","v":15.747216913597256},{"$f":"(INDEX('Capital base input'!N$27:N$76, $E46)-INDEX('Capital base input'!N$81:N$130, $E46)-INDEX('Capital base input'!N$135:N$184, $E46))/'Capital base input'!N$15*(1+'Capital base input'!N$17)^0.5","v":16.539268830502515},{"$f":"(INDEX('Capital base input'!O$27:O$76, $E46)-INDEX('Capital base input'!O$81:O$130, $E46)-INDEX('Capital base input'!O$135:O$184, $E46))/'Capital base input'!O$15*(1+'Capital base input'!O$17)^0.5","v":17.044175846931012},{"$f":"(INDEX('Capital base input'!P$27:P$76, $E46)-INDEX('Capital base input'!P$81:P$130, $E46)-INDEX('Capital base input'!P$135:P$184, $E46))/'Capital base input'!P$15*(1+'Capital base input'!P$17)^0.5","v":12.934344958885758},{"$f":"(INDEX('Capital base input'!Q$27:Q$76, $E46)-INDEX('Capital base input'!Q$81:Q$130, $E46)-INDEX('Capital base input'!Q$135:Q$184, $E46))/'Capital base input'!Q$15*(1+'Capital base input'!Q$17)^0.5","v":16.829745297941383},{"$f":"(INDEX('Capital base input'!R$27:R$76, $E46)-INDEX('Capital base input'!R$81:R$130, $E46)-INDEX('Capital base input'!R$135:R$184, $E46))/'Capital base input'!R$15*(1+'Capital base input'!R$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$27:S$76, $E46)-INDEX('Capital base input'!S$81:S$130, $E46)-INDEX('Capital base input'!S$135:S$184, $E46))/'Capital base input'!S$15*(1+'Capital base input'!S$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$27:T$76, $E46)-INDEX('Capital base input'!T$81:T$130, $E46)-INDEX('Capital base input'!T$135:T$184, $E46))/'Capital base input'!T$15*(1+'Capital base input'!T$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$27:U$76, $E46)-INDEX('Capital base input'!U$81:U$130, $E46)-INDEX('Capital base input'!U$135:U$184, $E46))/'Capital base input'!U$15*(1+'Capital base input'!U$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$27:V$76, $E46)-INDEX('Capital base input'!V$81:V$130, $E46)-INDEX('Capital base input'!V$135:V$184, $E46))/'Capital base input'!V$15*(1+'Capital base input'!V$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$27:W$76, $E46)-INDEX('Capital base input'!W$81:W$130, $E46)-INDEX('Capital base input'!W$135:W$184, $E46))/'Capital base input'!W$15*(1+'Capital base input'!W$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$27:X$76, $E46)-INDEX('Capital base input'!X$81:X$130, $E46)-INDEX('Capital base input'!X$135:X$184, $E46))/'Capital base input'!X$15*(1+'Capital base input'!X$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$27:Y$76, $E46)-INDEX('Capital base input'!Y$81:Y$130, $E46)-INDEX('Capital base input'!Y$135:Y$184, $E46))/'Capital base input'!Y$15*(1+'Capital base input'!Y$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$27:Z$76, $E46)-INDEX('Capital base input'!Z$81:Z$130, $E46)-INDEX('Capital base input'!Z$135:Z$184, $E46))/'Capital base input'!Z$15*(1+'Capital base input'!Z$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$27:AA$76, $E46)-INDEX('Capital base input'!AA$81:AA$130, $E46)-INDEX('Capital base input'!AA$135:AA$184, $E46))/'Capital base input'!AA$15*(1+'Capital base input'!AA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$27:AB$76, $E46)-INDEX('Capital base input'!AB$81:AB$130, $E46)-INDEX('Capital base input'!AB$135:AB$184, $E46))/'Capital base input'!AB$15*(1+'Capital base input'!AB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$27:AC$76, $E46)-INDEX('Capital base input'!AC$81:AC$130, $E46)-INDEX('Capital base input'!AC$135:AC$184, $E46))/'Capital base input'!AC$15*(1+'Capital base input'!AC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$27:AD$76, $E46)-INDEX('Capital base input'!AD$81:AD$130, $E46)-INDEX('Capital base input'!AD$135:AD$184, $E46))/'Capital base input'!AD$15*(1+'Capital base input'!AD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$27:AE$76, $E46)-INDEX('Capital base input'!AE$81:AE$130, $E46)-INDEX('Capital base input'!AE$135:AE$184, $E46))/'Capital base input'!AE$15*(1+'Capital base input'!AE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$27:AF$76, $E46)-INDEX('Capital base input'!AF$81:AF$130, $E46)-INDEX('Capital base input'!AF$135:AF$184, $E46))/'Capital base input'!AF$15*(1+'Capital base input'!AF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$27:AG$76, $E46)-INDEX('Capital base input'!AG$81:AG$130, $E46)-INDEX('Capital base input'!AG$135:AG$184, $E46))/'Capital base input'!AG$15*(1+'Capital base input'!AG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$27:AH$76, $E46)-INDEX('Capital base input'!AH$81:AH$130, $E46)-INDEX('Capital base input'!AH$135:AH$184, $E46))/'Capital base input'!AH$15*(1+'Capital base input'!AH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$27:AI$76, $E46)-INDEX('Capital base input'!AI$81:AI$130, $E46)-INDEX('Capital base input'!AI$135:AI$184, $E46))/'Capital base input'!AI$15*(1+'Capital base input'!AI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$27:AJ$76, $E46)-INDEX('Capital base input'!AJ$81:AJ$130, $E46)-INDEX('Capital base input'!AJ$135:AJ$184, $E46))/'Capital base input'!AJ$15*(1+'Capital base input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$27:AK$76, $E46)-INDEX('Capital base input'!AK$81:AK$130, $E46)-INDEX('Capital base input'!AK$135:AK$184, $E46))/'Capital base input'!AK$15*(1+'Capital base input'!AK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$27:AL$76, $E46)-INDEX('Capital base input'!AL$81:AL$130, $E46)-INDEX('Capital base input'!AL$135:AL$184, $E46))/'Capital base input'!AL$15*(1+'Capital base input'!AL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$27:AM$76, $E46)-INDEX('Capital base input'!AM$81:AM$130, $E46)-INDEX('Capital base input'!AM$135:AM$184, $E46))/'Capital base input'!AM$15*(1+'Capital base input'!AM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$27:AN$76, $E46)-INDEX('Capital base input'!AN$81:AN$130, $E46)-INDEX('Capital base input'!AN$135:AN$184, $E46))/'Capital base input'!AN$15*(1+'Capital base input'!AN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$27:AO$76, $E46)-INDEX('Capital base input'!AO$81:AO$130, $E46)-INDEX('Capital base input'!AO$135:AO$184, $E46))/'Capital base input'!AO$15*(1+'Capital base input'!AO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$27:AP$76, $E46)-INDEX('Capital base input'!AP$81:AP$130, $E46)-INDEX('Capital base input'!AP$135:AP$184, $E46))/'Capital base input'!AP$15*(1+'Capital base input'!AP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$27:AQ$76, $E46)-INDEX('Capital base input'!AQ$81:AQ$130, $E46)-INDEX('Capital base input'!AQ$135:AQ$184, $E46))/'Capital base input'!AQ$15*(1+'Capital base input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$27:AR$76, $E46)-INDEX('Capital base input'!AR$81:AR$130, $E46)-INDEX('Capital base input'!AR$135:AR$184, $E46))/'Capital base input'!AR$15*(1+'Capital base input'!AR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$27:AS$76, $E46)-INDEX('Capital base input'!AS$81:AS$130, $E46)-INDEX('Capital base input'!AS$135:AS$184, $E46))/'Capital base input'!AS$15*(1+'Capital base input'!AS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$27:AT$76, $E46)-INDEX('Capital base input'!AT$81:AT$130, $E46)-INDEX('Capital base input'!AT$135:AT$184, $E46))/'Capital base input'!AT$15*(1+'Capital base input'!AT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$27:AU$76, $E46)-INDEX('Capital base input'!AU$81:AU$130, $E46)-INDEX('Capital base input'!AU$135:AU$184, $E46))/'Capital base input'!AU$15*(1+'Capital base input'!AU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$27:AV$76, $E46)-INDEX('Capital base input'!AV$81:AV$130, $E46)-INDEX('Capital base input'!AV$135:AV$184, $E46))/'Capital base input'!AV$15*(1+'Capital base input'!AV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$27:AW$76, $E46)-INDEX('Capital base input'!AW$81:AW$130, $E46)-INDEX('Capital base input'!AW$135:AW$184, $E46))/'Capital base input'!AW$15*(1+'Capital base input'!AW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$27:AX$76, $E46)-INDEX('Capital base input'!AX$81:AX$130, $E46)-INDEX('Capital base input'!AX$135:AX$184, $E46))/'Capital base input'!AX$15*(1+'Capital base input'!AX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$27:AY$76, $E46)-INDEX('Capital base input'!AY$81:AY$130, $E46)-INDEX('Capital base input'!AY$135:AY$184, $E46))/'Capital base input'!AY$15*(1+'Capital base input'!AY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$27:AZ$76, $E46)-INDEX('Capital base input'!AZ$81:AZ$130, $E46)-INDEX('Capital base input'!AZ$135:AZ$184, $E46))/'Capital base input'!AZ$15*(1+'Capital base input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$27:BA$76, $E46)-INDEX('Capital base input'!BA$81:BA$130, $E46)-INDEX('Capital base input'!BA$135:BA$184, $E46))/'Capital base input'!BA$15*(1+'Capital base input'!BA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$27:BB$76, $E46)-INDEX('Capital base input'!BB$81:BB$130, $E46)-INDEX('Capital base input'!BB$135:BB$184, $E46))/'Capital base input'!BB$15*(1+'Capital base input'!BB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$27:BC$76, $E46)-INDEX('Capital base input'!BC$81:BC$130, $E46)-INDEX('Capital base input'!BC$135:BC$184, $E46))/'Capital base input'!BC$15*(1+'Capital base input'!BC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$27:BD$76, $E46)-INDEX('Capital base input'!BD$81:BD$130, $E46)-INDEX('Capital base input'!BD$135:BD$184, $E46))/'Capital base input'!BD$15*(1+'Capital base input'!BD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$27:BE$76, $E46)-INDEX('Capital base input'!BE$81:BE$130, $E46)-INDEX('Capital base input'!BE$135:BE$184, $E46))/'Capital base input'!BE$15*(1+'Capital base input'!BE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$27:BF$76, $E46)-INDEX('Capital base input'!BF$81:BF$130, $E46)-INDEX('Capital base input'!BF$135:BF$184, $E46))/'Capital base input'!BF$15*(1+'Capital base input'!BF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$27:BG$76, $E46)-INDEX('Capital base input'!BG$81:BG$130, $E46)-INDEX('Capital base input'!BG$135:BG$184, $E46))/'Capital base input'!BG$15*(1+'Capital base input'!BG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$27:BH$76, $E46)-INDEX('Capital base input'!BH$81:BH$130, $E46)-INDEX('Capital base input'!BH$135:BH$184, $E46))/'Capital base input'!BH$15*(1+'Capital base input'!BH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$27:BI$76, $E46)-INDEX('Capital base input'!BI$81:BI$130, $E46)-INDEX('Capital base input'!BI$135:BI$184, $E46))/'Capital base input'!BI$15*(1+'Capital base input'!BI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$27:BJ$76, $E46)-INDEX('Capital base input'!BJ$81:BJ$130, $E46)-INDEX('Capital base input'!BJ$135:BJ$184, $E46))/'Capital base input'!BJ$15*(1+'Capital base input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$27:BK$76, $E46)-INDEX('Capital base input'!BK$81:BK$130, $E46)-INDEX('Capital base input'!BK$135:BK$184, $E46))/'Capital base input'!BK$15*(1+'Capital base input'!BK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$27:BL$76, $E46)-INDEX('Capital base input'!BL$81:BL$130, $E46)-INDEX('Capital base input'!BL$135:BL$184, $E46))/'Capital base input'!BL$15*(1+'Capital base input'!BL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$27:BM$76, $E46)-INDEX('Capital base input'!BM$81:BM$130, $E46)-INDEX('Capital base input'!BM$135:BM$184, $E46))/'Capital base input'!BM$15*(1+'Capital base input'!BM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$27:BN$76, $E46)-INDEX('Capital base input'!BN$81:BN$130, $E46)-INDEX('Capital base input'!BN$135:BN$184, $E46))/'Capital base input'!BN$15*(1+'Capital base input'!BN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$27:BO$76, $E46)-INDEX('Capital base input'!BO$81:BO$130, $E46)-INDEX('Capital base input'!BO$135:BO$184, $E46))/'Capital base input'!BO$15*(1+'Capital base input'!BO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$27:BP$76, $E46)-INDEX('Capital base input'!BP$81:BP$130, $E46)-INDEX('Capital base input'!BP$135:BP$184, $E46))/'Capital base input'!BP$15*(1+'Capital base input'!BP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$27:BQ$76, $E46)-INDEX('Capital base input'!BQ$81:BQ$130, $E46)-INDEX('Capital base input'!BQ$135:BQ$184, $E46))/'Capital base input'!BQ$15*(1+'Capital base input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$27:BR$76, $E46)-INDEX('Capital base input'!BR$81:BR$130, $E46)-INDEX('Capital base input'!BR$135:BR$184, $E46))/'Capital base input'!BR$15*(1+'Capital base input'!BR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$27:BS$76, $E46)-INDEX('Capital base input'!BS$81:BS$130, $E46)-INDEX('Capital base input'!BS$135:BS$184, $E46))/'Capital base input'!BS$15*(1+'Capital base input'!BS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$27:BT$76, $E46)-INDEX('Capital base input'!BT$81:BT$130, $E46)-INDEX('Capital base input'!BT$135:BT$184, $E46))/'Capital base input'!BT$15*(1+'Capital base input'!BT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$27:BU$76, $E46)-INDEX('Capital base input'!BU$81:BU$130, $E46)-INDEX('Capital base input'!BU$135:BU$184, $E46))/'Capital base input'!BU$15*(1+'Capital base input'!BU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$27:BV$76, $E46)-INDEX('Capital base input'!BV$81:BV$130, $E46)-INDEX('Capital base input'!BV$135:BV$184, $E46))/'Capital base input'!BV$15*(1+'Capital base input'!BV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$27:BW$76, $E46)-INDEX('Capital base input'!BW$81:BW$130, $E46)-INDEX('Capital base input'!BW$135:BW$184, $E46))/'Capital base input'!BW$15*(1+'Capital base input'!BW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$27:BX$76, $E46)-INDEX('Capital base input'!BX$81:BX$130, $E46)-INDEX('Capital base input'!BX$135:BX$184, $E46))/'Capital base input'!BX$15*(1+'Capital base input'!BX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$27:BY$76, $E46)-INDEX('Capital base input'!BY$81:BY$130, $E46)-INDEX('Capital base input'!BY$135:BY$184, $E46))/'Capital base input'!BY$15*(1+'Capital base input'!BY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$27:BZ$76, $E46)-INDEX('Capital base input'!BZ$81:BZ$130, $E46)-INDEX('Capital base input'!BZ$135:BZ$184, $E46))/'Capital base input'!BZ$15*(1+'Capital base input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$27:CA$76, $E46)-INDEX('Capital base input'!CA$81:CA$130, $E46)-INDEX('Capital base input'!CA$135:CA$184, $E46))/'Capital base input'!CA$15*(1+'Capital base input'!CA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$27:CB$76, $E46)-INDEX('Capital base input'!CB$81:CB$130, $E46)-INDEX('Capital base input'!CB$135:CB$184, $E46))/'Capital base input'!CB$15*(1+'Capital base input'!CB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$27:CC$76, $E46)-INDEX('Capital base input'!CC$81:CC$130, $E46)-INDEX('Capital base input'!CC$135:CC$184, $E46))/'Capital base input'!CC$15*(1+'Capital base input'!CC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$27:CD$76, $E46)-INDEX('Capital base input'!CD$81:CD$130, $E46)-INDEX('Capital base input'!CD$135:CD$184, $E46))/'Capital base input'!CD$15*(1+'Capital base input'!CD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$27:CE$76, $E46)-INDEX('Capital base input'!CE$81:CE$130, $E46)-INDEX('Capital base input'!CE$135:CE$184, $E46))/'Capital base input'!CE$15*(1+'Capital base input'!CE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$27:CF$76, $E46)-INDEX('Capital base input'!CF$81:CF$130, $E46)-INDEX('Capital base input'!CF$135:CF$184, $E46))/'Capital base input'!CF$15*(1+'Capital base input'!CF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$27:CG$76, $E46)-INDEX('Capital base input'!CG$81:CG$130, $E46)-INDEX('Capital base input'!CG$135:CG$184, $E46))/'Capital base input'!CG$15*(1+'Capital base input'!CG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$27:CH$76, $E46)-INDEX('Capital base input'!CH$81:CH$130, $E46)-INDEX('Capital base input'!CH$135:CH$184, $E46))/'Capital base input'!CH$15*(1+'Capital base input'!CH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$27:CI$76, $E46)-INDEX('Capital base input'!CI$81:CI$130, $E46)-INDEX('Capital base input'!CI$135:CI$184, $E46))/'Capital base input'!CI$15*(1+'Capital base input'!CI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$27:CJ$76, $E46)-INDEX('Capital base input'!CJ$81:CJ$130, $E46)-INDEX('Capital base input'!CJ$135:CJ$184, $E46))/'Capital base input'!CJ$15*(1+'Capital base input'!CJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$27:CK$76, $E46)-INDEX('Capital base input'!CK$81:CK$130, $E46)-INDEX('Capital base input'!CK$135:CK$184, $E46))/'Capital base input'!CK$15*(1+'Capital base input'!CK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$27:CL$76, $E46)-INDEX('Capital base input'!CL$81:CL$130, $E46)-INDEX('Capital base input'!CL$135:CL$184, $E46))/'Capital base input'!CL$15*(1+'Capital base input'!CL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$27:CM$76, $E46)-INDEX('Capital base input'!CM$81:CM$130, $E46)-INDEX('Capital base input'!CM$135:CM$184, $E46))/'Capital base input'!CM$15*(1+'Capital base input'!CM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$27:CN$76, $E46)-INDEX('Capital base input'!CN$81:CN$130, $E46)-INDEX('Capital base input'!CN$135:CN$184, $E46))/'Capital base input'!CN$15*(1+'Capital base input'!CN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$27:CO$76, $E46)-INDEX('Capital base input'!CO$81:CO$130, $E46)-INDEX('Capital base input'!CO$135:CO$184, $E46))/'Capital base input'!CO$15*(1+'Capital base input'!CO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CP$27:CP$76, $E46)-INDEX('Capital base input'!CP$81:CP$130, $E46)-INDEX('Capital base input'!CP$135:CP$184, $E46))/'Capital base input'!CP$15*(1+'Capital base input'!CP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CQ$27:CQ$76, $E46)-INDEX('Capital base input'!CQ$81:CQ$130, $E46)-INDEX('Capital base input'!CQ$135:CQ$184, $E46))/'Capital base input'!CQ$15*(1+'Capital base input'!CQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CR$27:CR$76, $E46)-INDEX('Capital base input'!CR$81:CR$130, $E46)-INDEX('Capital base input'!CR$135:CR$184, $E46))/'Capital base input'!CR$15*(1+'Capital base input'!CR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CS$27:CS$76, $E46)-INDEX('Capital base input'!CS$81:CS$130, $E46)-INDEX('Capital base input'!CS$135:CS$184, $E46))/'Capital base input'!CS$15*(1+'Capital base input'!CS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CT$27:CT$76, $E46)-INDEX('Capital base input'!CT$81:CT$130, $E46)-INDEX('Capital base input'!CT$135:CT$184, $E46))/'Capital base input'!CT$15*(1+'Capital base input'!CT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CU$27:CU$76, $E46)-INDEX('Capital base input'!CU$81:CU$130, $E46)-INDEX('Capital base input'!CU$135:CU$184, $E46))/'Capital base input'!CU$15*(1+'Capital base input'!CU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CV$27:CV$76, $E46)-INDEX('Capital base input'!CV$81:CV$130, $E46)-INDEX('Capital base input'!CV$135:CV$184, $E46))/'Capital base input'!CV$15*(1+'Capital base input'!CV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CW$27:CW$76, $E46)-INDEX('Capital base input'!CW$81:CW$130, $E46)-INDEX('Capital base input'!CW$135:CW$184, $E46))/'Capital base input'!CW$15*(1+'Capital base input'!CW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CX$27:CX$76, $E46)-INDEX('Capital base input'!CX$81:CX$130, $E46)-INDEX('Capital base input'!CX$135:CX$184, $E46))/'Capital base input'!CX$15*(1+'Capital base input'!CX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CY$27:CY$76, $E46)-INDEX('Capital base input'!CY$81:CY$130, $E46)-INDEX('Capital base input'!CY$135:CY$184, $E46))/'Capital base input'!CY$15*(1+'Capital base input'!CY$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$189:$G$238, $E46)=\"\", IF($G46=0, 0, F47), INDEX('Capital base input'!$G$189:$G$238, $E46))","v":52.276743374553313},{"$f":"IF(INDEX('Capital base input'!H$189:H$238, $E46)=\"\", G47, INDEX('Capital base input'!H$189:H$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!I$189:I$238, $E46)=\"\", H47, INDEX('Capital base input'!I$189:I$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!J$189:J$238, $E46)=\"\", I47, INDEX('Capital base input'!J$189:J$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!K$189:K$238, $E46)=\"\", J47, INDEX('Capital base input'!K$189:K$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!L$189:L$238, $E46)=\"\", K47, INDEX('Capital base input'!L$189:L$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!M$189:M$238, $E46)=\"\", L47, INDEX('Capital base input'!M$189:M$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!N$189:N$238, $E46)=\"\", M47, INDEX('Capital base input'!N$189:N$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!O$189:O$238, $E46)=\"\", N47, INDEX('Capital base input'!O$189:O$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!P$189:P$238, $E46)=\"\", O47, INDEX('Capital base input'!P$189:P$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!Q$189:Q$238, $E46)=\"\", P47, INDEX('Capital base input'!Q$189:Q$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!R$189:R$238, $E46)=\"\", Q47, INDEX('Capital base input'!R$189:R$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!S$189:S$238, $E46)=\"\", R47, INDEX('Capital base input'!S$189:S$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!T$189:T$238, $E46)=\"\", S47, INDEX('Capital base input'!T$189:T$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!U$189:U$238, $E46)=\"\", T47, INDEX('Capital base input'!U$189:U$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!V$189:V$238, $E46)=\"\", U47, INDEX('Capital base input'!V$189:V$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!W$189:W$238, $E46)=\"\", V47, INDEX('Capital base input'!W$189:W$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!X$189:X$238, $E46)=\"\", W47, INDEX('Capital base input'!X$189:X$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!Y$189:Y$238, $E46)=\"\", X47, INDEX('Capital base input'!Y$189:Y$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!Z$189:Z$238, $E46)=\"\", Y47, INDEX('Capital base input'!Z$189:Z$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AA$189:AA$238, $E46)=\"\", Z47, INDEX('Capital base input'!AA$189:AA$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AB$189:AB$238, $E46)=\"\", AA47, INDEX('Capital base input'!AB$189:AB$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AC$189:AC$238, $E46)=\"\", AB47, INDEX('Capital base input'!AC$189:AC$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AD$189:AD$238, $E46)=\"\", AC47, INDEX('Capital base input'!AD$189:AD$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AE$189:AE$238, $E46)=\"\", AD47, INDEX('Capital base input'!AE$189:AE$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AF$189:AF$238, $E46)=\"\", AE47, INDEX('Capital base input'!AF$189:AF$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AG$189:AG$238, $E46)=\"\", AF47, INDEX('Capital base input'!AG$189:AG$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AH$189:AH$238, $E46)=\"\", AG47, INDEX('Capital base input'!AH$189:AH$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AI$189:AI$238, $E46)=\"\", AH47, INDEX('Capital base input'!AI$189:AI$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AJ$189:AJ$238, $E46)=\"\", AI47, INDEX('Capital base input'!AJ$189:AJ$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AK$189:AK$238, $E46)=\"\", AJ47, INDEX('Capital base input'!AK$189:AK$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AL$189:AL$238, $E46)=\"\", AK47, INDEX('Capital base input'!AL$189:AL$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AM$189:AM$238, $E46)=\"\", AL47, INDEX('Capital base input'!AM$189:AM$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AN$189:AN$238, $E46)=\"\", AM47, INDEX('Capital base input'!AN$189:AN$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AO$189:AO$238, $E46)=\"\", AN47, INDEX('Capital base input'!AO$189:AO$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AP$189:AP$238, $E46)=\"\", AO47, INDEX('Capital base input'!AP$189:AP$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AQ$189:AQ$238, $E46)=\"\", AP47, INDEX('Capital base input'!AQ$189:AQ$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AR$189:AR$238, $E46)=\"\", AQ47, INDEX('Capital base input'!AR$189:AR$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AS$189:AS$238, $E46)=\"\", AR47, INDEX('Capital base input'!AS$189:AS$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AT$189:AT$238, $E46)=\"\", AS47, INDEX('Capital base input'!AT$189:AT$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AU$189:AU$238, $E46)=\"\", AT47, INDEX('Capital base input'!AU$189:AU$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AV$189:AV$238, $E46)=\"\", AU47, INDEX('Capital base input'!AV$189:AV$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AW$189:AW$238, $E46)=\"\", AV47, INDEX('Capital base input'!AW$189:AW$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AX$189:AX$238, $E46)=\"\", AW47, INDEX('Capital base input'!AX$189:AX$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AY$189:AY$238, $E46)=\"\", AX47, INDEX('Capital base input'!AY$189:AY$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!AZ$189:AZ$238, $E46)=\"\", AY47, INDEX('Capital base input'!AZ$189:AZ$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BA$189:BA$238, $E46)=\"\", AZ47, INDEX('Capital base input'!BA$189:BA$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BB$189:BB$238, $E46)=\"\", BA47, INDEX('Capital base input'!BB$189:BB$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BC$189:BC$238, $E46)=\"\", BB47, INDEX('Capital base input'!BC$189:BC$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BD$189:BD$238, $E46)=\"\", BC47, INDEX('Capital base input'!BD$189:BD$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BE$189:BE$238, $E46)=\"\", BD47, INDEX('Capital base input'!BE$189:BE$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BF$189:BF$238, $E46)=\"\", BE47, INDEX('Capital base input'!BF$189:BF$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BG$189:BG$238, $E46)=\"\", BF47, INDEX('Capital base input'!BG$189:BG$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BH$189:BH$238, $E46)=\"\", BG47, INDEX('Capital base input'!BH$189:BH$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BI$189:BI$238, $E46)=\"\", BH47, INDEX('Capital base input'!BI$189:BI$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BJ$189:BJ$238, $E46)=\"\", BI47, INDEX('Capital base input'!BJ$189:BJ$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BK$189:BK$238, $E46)=\"\", BJ47, INDEX('Capital base input'!BK$189:BK$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BL$189:BL$238, $E46)=\"\", BK47, INDEX('Capital base input'!BL$189:BL$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BM$189:BM$238, $E46)=\"\", BL47, INDEX('Capital base input'!BM$189:BM$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BN$189:BN$238, $E46)=\"\", BM47, INDEX('Capital base input'!BN$189:BN$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BO$189:BO$238, $E46)=\"\", BN47, INDEX('Capital base input'!BO$189:BO$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BP$189:BP$238, $E46)=\"\", BO47, INDEX('Capital base input'!BP$189:BP$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BQ$189:BQ$238, $E46)=\"\", BP47, INDEX('Capital base input'!BQ$189:BQ$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BR$189:BR$238, $E46)=\"\", BQ47, INDEX('Capital base input'!BR$189:BR$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BS$189:BS$238, $E46)=\"\", BR47, INDEX('Capital base input'!BS$189:BS$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BT$189:BT$238, $E46)=\"\", BS47, INDEX('Capital base input'!BT$189:BT$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BU$189:BU$238, $E46)=\"\", BT47, INDEX('Capital base input'!BU$189:BU$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BV$189:BV$238, $E46)=\"\", BU47, INDEX('Capital base input'!BV$189:BV$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BW$189:BW$238, $E46)=\"\", BV47, INDEX('Capital base input'!BW$189:BW$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BX$189:BX$238, $E46)=\"\", BW47, INDEX('Capital base input'!BX$189:BX$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BY$189:BY$238, $E46)=\"\", BX47, INDEX('Capital base input'!BY$189:BY$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!BZ$189:BZ$238, $E46)=\"\", BY47, INDEX('Capital base input'!BZ$189:BZ$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CA$189:CA$238, $E46)=\"\", BZ47, INDEX('Capital base input'!CA$189:CA$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CB$189:CB$238, $E46)=\"\", CA47, INDEX('Capital base input'!CB$189:CB$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CC$189:CC$238, $E46)=\"\", CB47, INDEX('Capital base input'!CC$189:CC$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CD$189:CD$238, $E46)=\"\", CC47, INDEX('Capital base input'!CD$189:CD$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CE$189:CE$238, $E46)=\"\", CD47, INDEX('Capital base input'!CE$189:CE$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CF$189:CF$238, $E46)=\"\", CE47, INDEX('Capital base input'!CF$189:CF$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CG$189:CG$238, $E46)=\"\", CF47, INDEX('Capital base input'!CG$189:CG$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CH$189:CH$238, $E46)=\"\", CG47, INDEX('Capital base input'!CH$189:CH$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CI$189:CI$238, $E46)=\"\", CH47, INDEX('Capital base input'!CI$189:CI$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CJ$189:CJ$238, $E46)=\"\", CI47, INDEX('Capital base input'!CJ$189:CJ$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CK$189:CK$238, $E46)=\"\", CJ47, INDEX('Capital base input'!CK$189:CK$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CL$189:CL$238, $E46)=\"\", CK47, INDEX('Capital base input'!CL$189:CL$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CM$189:CM$238, $E46)=\"\", CL47, INDEX('Capital base input'!CM$189:CM$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CN$189:CN$238, $E46)=\"\", CM47, INDEX('Capital base input'!CN$189:CN$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CO$189:CO$238, $E46)=\"\", CN47, INDEX('Capital base input'!CO$189:CO$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CP$189:CP$238, $E46)=\"\", CO47, INDEX('Capital base input'!CP$189:CP$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CQ$189:CQ$238, $E46)=\"\", CP47, INDEX('Capital base input'!CQ$189:CQ$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CR$189:CR$238, $E46)=\"\", CQ47, INDEX('Capital base input'!CR$189:CR$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CS$189:CS$238, $E46)=\"\", CR47, INDEX('Capital base input'!CS$189:CS$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CT$189:CT$238, $E46)=\"\", CS47, INDEX('Capital base input'!CT$189:CT$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CU$189:CU$238, $E46)=\"\", CT47, INDEX('Capital base input'!CU$189:CU$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CV$189:CV$238, $E46)=\"\", CU47, INDEX('Capital base input'!CV$189:CV$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CW$189:CW$238, $E46)=\"\", CV47, INDEX('Capital base input'!CW$189:CW$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CX$189:CX$238, $E46)=\"\", CW47, INDEX('Capital base input'!CX$189:CX$238, $E46))","v":60},{"$f":"IF(INDEX('Capital base input'!CY$189:CY$238, $E46)=\"\", CX47, INDEX('Capital base input'!CY$189:CY$238, $E46))","v":60}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$349:$G$398, $E46)/INDEX(CPI, 'Capital base input'!$H$11+2)*INDEX(nvanillaWACC, 'Capital base input'!$H$11+2)","v":0.92634634660808657},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$349:H$398, $E46)/'Capital base input'!H$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$20-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$349:I$398, $E46)/'Capital base input'!I$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$20-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$349:J$398, $E46)/'Capital base input'!J$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$20-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$349:K$398, $E46)/'Capital base input'!K$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$20-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$349:L$398, $E46)/'Capital base input'!L$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$20-1))","v":0.29938938909537555},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$349:M$398, $E46)/'Capital base input'!M$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$20-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$349:N$398, $E46)/'Capital base input'!N$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$20-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$349:O$398, $E46)/'Capital base input'!O$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$20-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$349:P$398, $E46)/'Capital base input'!P$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$20-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$349:Q$398, $E46)/'Capital base input'!Q$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$20-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$349:R$398, $E46)/'Capital base input'!R$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$20-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$349:S$398, $E46)/'Capital base input'!S$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$20-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$349:T$398, $E46)/'Capital base input'!T$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$20-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$349:U$398, $E46)/'Capital base input'!U$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$20-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$349:V$398, $E46)/'Capital base input'!V$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$20-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$349:W$398, $E46)/'Capital base input'!W$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$20-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$349:X$398, $E46)/'Capital base input'!X$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$20-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$349:Y$398, $E46)/'Capital base input'!Y$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$20-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$349:Z$398, $E46)/'Capital base input'!Z$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$20-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$349:AA$398, $E46)/'Capital base input'!AA$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$20-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$349:AB$398, $E46)/'Capital base input'!AB$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$20-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$349:AC$398, $E46)/'Capital base input'!AC$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$20-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$349:AD$398, $E46)/'Capital base input'!AD$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$20-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$349:AE$398, $E46)/'Capital base input'!AE$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$20-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$349:AF$398, $E46)/'Capital base input'!AF$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$20-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$349:AG$398, $E46)/'Capital base input'!AG$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$20-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$349:AH$398, $E46)/'Capital base input'!AH$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$20-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$349:AI$398, $E46)/'Capital base input'!AI$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$20-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$349:AJ$398, $E46)/'Capital base input'!AJ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$20-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$349:AK$398, $E46)/'Capital base input'!AK$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$20-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$349:AL$398, $E46)/'Capital base input'!AL$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$20-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$349:AM$398, $E46)/'Capital base input'!AM$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$20-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$349:AN$398, $E46)/'Capital base input'!AN$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$20-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$349:AO$398, $E46)/'Capital base input'!AO$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$20-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$349:AP$398, $E46)/'Capital base input'!AP$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$20-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$349:AQ$398, $E46)/'Capital base input'!AQ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$20-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$349:AR$398, $E46)/'Capital base input'!AR$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$20-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$349:AS$398, $E46)/'Capital base input'!AS$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$20-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$349:AT$398, $E46)/'Capital base input'!AT$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$20-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$349:AU$398, $E46)/'Capital base input'!AU$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$20-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$349:AV$398, $E46)/'Capital base input'!AV$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$20-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$349:AW$398, $E46)/'Capital base input'!AW$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$20-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$349:AX$398, $E46)/'Capital base input'!AX$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$20-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$349:AY$398, $E46)/'Capital base input'!AY$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$20-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$349:AZ$398, $E46)/'Capital base input'!AZ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$20-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$349:BA$398, $E46)/'Capital base input'!BA$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$20-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$349:BB$398, $E46)/'Capital base input'!BB$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$20-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$349:BC$398, $E46)/'Capital base input'!BC$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$20-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$349:BD$398, $E46)/'Capital base input'!BD$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$20-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$349:BE$398, $E46)/'Capital base input'!BE$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$20-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$349:BF$398, $E46)/'Capital base input'!BF$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$20-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$349:BG$398, $E46)/'Capital base input'!BG$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$20-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$349:BH$398, $E46)/'Capital base input'!BH$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$20-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$349:BI$398, $E46)/'Capital base input'!BI$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$20-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$349:BJ$398, $E46)/'Capital base input'!BJ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$20-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$349:BK$398, $E46)/'Capital base input'!BK$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$20-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$349:BL$398, $E46)/'Capital base input'!BL$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$20-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$349:BM$398, $E46)/'Capital base input'!BM$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$20-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$349:BN$398, $E46)/'Capital base input'!BN$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$20-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$349:BO$398, $E46)/'Capital base input'!BO$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$20-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$349:BP$398, $E46)/'Capital base input'!BP$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$20-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$349:BQ$398, $E46)/'Capital base input'!BQ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$20-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$349:BR$398, $E46)/'Capital base input'!BR$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$20-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$349:BS$398, $E46)/'Capital base input'!BS$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$20-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$349:BT$398, $E46)/'Capital base input'!BT$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$20-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$349:BU$398, $E46)/'Capital base input'!BU$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$20-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$349:BV$398, $E46)/'Capital base input'!BV$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$20-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$349:BW$398, $E46)/'Capital base input'!BW$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$20-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$349:BX$398, $E46)/'Capital base input'!BX$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$20-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$349:BY$398, $E46)/'Capital base input'!BY$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$20-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$349:BZ$398, $E46)/'Capital base input'!BZ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$20-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$349:CA$398, $E46)/'Capital base input'!CA$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$20-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$349:CB$398, $E46)/'Capital base input'!CB$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$20-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$349:CC$398, $E46)/'Capital base input'!CC$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$20-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$349:CD$398, $E46)/'Capital base input'!CD$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$20-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$349:CE$398, $E46)/'Capital base input'!CE$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$20-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$349:CF$398, $E46)/'Capital base input'!CF$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$20-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$349:CG$398, $E46)/'Capital base input'!CG$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$20-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$349:CH$398, $E46)/'Capital base input'!CH$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$20-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$349:CI$398, $E46)/'Capital base input'!CI$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$20-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$349:CJ$398, $E46)/'Capital base input'!CJ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$20-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$349:CK$398, $E46)/'Capital base input'!CK$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$20-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$349:CL$398, $E46)/'Capital base input'!CL$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$20-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$349:CM$398, $E46)/'Capital base input'!CM$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$20-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$349:CN$398, $E46)/'Capital base input'!CN$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$20-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$349:CO$398, $E46)/'Capital base input'!CO$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$20-1))","v":0},{"$f":"IF('Capital base input'!CQ$11=\"\", 0, INDEX('Capital base input'!CP$349:CP$398, $E46)/'Capital base input'!CP$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CQ$11, 2))/'Capital base input'!CP$20-1))","v":0},{"$f":"IF('Capital base input'!CR$11=\"\", 0, INDEX('Capital base input'!CQ$349:CQ$398, $E46)/'Capital base input'!CQ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CR$11, 2))/'Capital base input'!CQ$20-1))","v":0},{"$f":"IF('Capital base input'!CS$11=\"\", 0, INDEX('Capital base input'!CR$349:CR$398, $E46)/'Capital base input'!CR$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CS$11, 2))/'Capital base input'!CR$20-1))","v":0},{"$f":"IF('Capital base input'!CT$11=\"\", 0, INDEX('Capital base input'!CS$349:CS$398, $E46)/'Capital base input'!CS$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CT$11, 2))/'Capital base input'!CS$20-1))","v":0},{"$f":"IF('Capital base input'!CU$11=\"\", 0, INDEX('Capital base input'!CT$349:CT$398, $E46)/'Capital base input'!CT$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CU$11, 2))/'Capital base input'!CT$20-1))","v":0},{"$f":"IF('Capital base input'!CV$11=\"\", 0, INDEX('Capital base input'!CU$349:CU$398, $E46)/'Capital base input'!CU$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CV$11, 2))/'Capital base input'!CU$20-1))","v":0},{"$f":"IF('Capital base input'!CW$11=\"\", 0, INDEX('Capital base input'!CV$349:CV$398, $E46)/'Capital base input'!CV$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CW$11, 2))/'Capital base input'!CV$20-1))","v":0},{"$f":"IF('Capital base input'!CX$11=\"\", 0, INDEX('Capital base input'!CW$349:CW$398, $E46)/'Capital base input'!CW$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CX$11, 2))/'Capital base input'!CW$20-1))","v":0},{"$f":"IF('Capital base input'!CY$11=\"\", 0, INDEX('Capital base input'!CX$349:CX$398, $E46)/'Capital base input'!CX$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CY$11, 2))/'Capital base input'!CX$20-1))","v":0},{"$f":"IF('Capital base input'!CZ$11=\"\", 0, INDEX('Capital base input'!CY$349:CY$398, $E46)/'Capital base input'!CY$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CZ$11, 2))/'Capital base input'!CY$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G48<>0, IF(G47<>\"n/a\", INDEX('Capital base input'!$F$189:$F$238, $E46)-'Capital base input'!$H$11, \"n/a\"), 0)","v":55},{"$f":"IF(H48<>0, IF(H47<>\"n/a\", H47-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I48<>0, IF(I47<>\"n/a\", I47-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J48<>0, IF(J47<>\"n/a\", J47-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K48<>0, IF(K47<>\"n/a\", K47-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L48<>0, IF(L47<>\"n/a\", L47-'Capital base input'!M$11, \"n/a\"), 0)","v":55},{"$f":"IF(M48<>0, IF(M47<>\"n/a\", M47-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N48<>0, IF(N47<>\"n/a\", N47-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O48<>0, IF(O47<>\"n/a\", O47-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P48<>0, IF(P47<>\"n/a\", P47-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q48<>0, IF(Q47<>\"n/a\", Q47-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R48<>0, IF(R47<>\"n/a\", R47-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S48<>0, IF(S47<>\"n/a\", S47-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T48<>0, IF(T47<>\"n/a\", T47-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U48<>0, IF(U47<>\"n/a\", U47-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V48<>0, IF(V47<>\"n/a\", V47-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W48<>0, IF(W47<>\"n/a\", W47-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X48<>0, IF(X47<>\"n/a\", X47-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y48<>0, IF(Y47<>\"n/a\", Y47-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z48<>0, IF(Z47<>\"n/a\", Z47-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA48<>0, IF(AA47<>\"n/a\", AA47-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB48<>0, IF(AB47<>\"n/a\", AB47-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC48<>0, IF(AC47<>\"n/a\", AC47-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD48<>0, IF(AD47<>\"n/a\", AD47-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE48<>0, IF(AE47<>\"n/a\", AE47-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF48<>0, IF(AF47<>\"n/a\", AF47-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG48<>0, IF(AG47<>\"n/a\", AG47-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH48<>0, IF(AH47<>\"n/a\", AH47-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI48<>0, IF(AI47<>\"n/a\", AI47-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ48<>0, IF(AJ47<>\"n/a\", AJ47-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK48<>0, IF(AK47<>\"n/a\", AK47-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL48<>0, IF(AL47<>\"n/a\", AL47-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM48<>0, IF(AM47<>\"n/a\", AM47-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN48<>0, IF(AN47<>\"n/a\", AN47-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO48<>0, IF(AO47<>\"n/a\", AO47-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP48<>0, IF(AP47<>\"n/a\", AP47-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ48<>0, IF(AQ47<>\"n/a\", AQ47-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR48<>0, IF(AR47<>\"n/a\", AR47-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS48<>0, IF(AS47<>\"n/a\", AS47-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT48<>0, IF(AT47<>\"n/a\", AT47-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU48<>0, IF(AU47<>\"n/a\", AU47-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV48<>0, IF(AV47<>\"n/a\", AV47-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW48<>0, IF(AW47<>\"n/a\", AW47-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX48<>0, IF(AX47<>\"n/a\", AX47-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY48<>0, IF(AY47<>\"n/a\", AY47-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ48<>0, IF(AZ47<>\"n/a\", AZ47-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA48<>0, IF(BA47<>\"n/a\", BA47-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB48<>0, IF(BB47<>\"n/a\", BB47-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC48<>0, IF(BC47<>\"n/a\", BC47-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD48<>0, IF(BD47<>\"n/a\", BD47-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE48<>0, IF(BE47<>\"n/a\", BE47-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF48<>0, IF(BF47<>\"n/a\", BF47-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG48<>0, IF(BG47<>\"n/a\", BG47-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH48<>0, IF(BH47<>\"n/a\", BH47-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI48<>0, IF(BI47<>\"n/a\", BI47-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ48<>0, IF(BJ47<>\"n/a\", BJ47-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK48<>0, IF(BK47<>\"n/a\", BK47-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL48<>0, IF(BL47<>\"n/a\", BL47-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM48<>0, IF(BM47<>\"n/a\", BM47-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN48<>0, IF(BN47<>\"n/a\", BN47-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO48<>0, IF(BO47<>\"n/a\", BO47-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP48<>0, IF(BP47<>\"n/a\", BP47-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ48<>0, IF(BQ47<>\"n/a\", BQ47-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR48<>0, IF(BR47<>\"n/a\", BR47-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS48<>0, IF(BS47<>\"n/a\", BS47-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT48<>0, IF(BT47<>\"n/a\", BT47-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU48<>0, IF(BU47<>\"n/a\", BU47-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV48<>0, IF(BV47<>\"n/a\", BV47-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW48<>0, IF(BW47<>\"n/a\", BW47-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX48<>0, IF(BX47<>\"n/a\", BX47-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY48<>0, IF(BY47<>\"n/a\", BY47-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ48<>0, IF(BZ47<>\"n/a\", BZ47-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA48<>0, IF(CA47<>\"n/a\", CA47-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB48<>0, IF(CB47<>\"n/a\", CB47-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC48<>0, IF(CC47<>\"n/a\", CC47-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD48<>0, IF(CD47<>\"n/a\", CD47-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE48<>0, IF(CE47<>\"n/a\", CE47-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF48<>0, IF(CF47<>\"n/a\", CF47-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG48<>0, IF(CG47<>\"n/a\", CG47-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH48<>0, IF(CH47<>\"n/a\", CH47-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI48<>0, IF(CI47<>\"n/a\", CI47-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ48<>0, IF(CJ47<>\"n/a\", CJ47-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK48<>0, IF(CK47<>\"n/a\", CK47-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL48<>0, IF(CL47<>\"n/a\", CL47-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM48<>0, IF(CM47<>\"n/a\", CM47-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN48<>0, IF(CN47<>\"n/a\", CN47-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO48<>0, IF(CO47<>\"n/a\", CO47-'Capital base input'!CP$11, \"n/a\"), 0)","v":0},{"$f":"IF(CP48<>0, IF(CP47<>\"n/a\", CP47-'Capital base input'!CQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CQ48<>0, IF(CQ47<>\"n/a\", CQ47-'Capital base input'!CR$11, \"n/a\"), 0)","v":0},{"$f":"IF(CR48<>0, IF(CR47<>\"n/a\", CR47-'Capital base input'!CS$11, \"n/a\"), 0)","v":0},{"$f":"IF(CS48<>0, IF(CS47<>\"n/a\", CS47-'Capital base input'!CT$11, \"n/a\"), 0)","v":0},{"$f":"IF(CT48<>0, IF(CT47<>\"n/a\", CT47-'Capital base input'!CU$11, \"n/a\"), 0)","v":0},{"$f":"IF(CU48<>0, IF(CU47<>\"n/a\", CU47-'Capital base input'!CV$11, \"n/a\"), 0)","v":0},{"$f":"IF(CV48<>0, IF(CV47<>\"n/a\", CV47-'Capital base input'!CW$11, \"n/a\"), 0)","v":0},{"$f":"IF(CW48<>0, IF(CW47<>\"n/a\", CW47-'Capital base input'!CX$11, \"n/a\"), 0)","v":0},{"$f":"IF(CX48<>0, IF(CX47<>\"n/a\", CX47-'Capital base input'!CY$11, \"n/a\"), 0)","v":0},{"$f":"IF(CY48<>0, IF(CY47<>\"n/a\", CY47-'Capital base input'!CZ$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$242:H$291, $E46)/'Capital base input'!H$15","v":0},{"$f":"INDEX('Capital base input'!I$242:I$291, $E46)/'Capital base input'!I$15","v":0},{"$f":"INDEX('Capital base input'!J$242:J$291, $E46)/'Capital base input'!J$15","v":0},{"$f":"INDEX('Capital base input'!K$242:K$291, $E46)/'Capital base input'!K$15","v":0},{"$f":"INDEX('Capital base input'!L$242:L$291, $E46)/'Capital base input'!L$15","v":0},{"$f":"INDEX('Capital base input'!M$242:M$291, $E46)/'Capital base input'!M$15","v":0},{"$f":"INDEX('Capital base input'!N$242:N$291, $E46)/'Capital base input'!N$15","v":0},{"$f":"INDEX('Capital base input'!O$242:O$291, $E46)/'Capital base input'!O$15","v":0},{"$f":"INDEX('Capital base input'!P$242:P$291, $E46)/'Capital base input'!P$15","v":0},{"$f":"INDEX('Capital base input'!Q$242:Q$291, $E46)/'Capital base input'!Q$15","v":0},{"$f":"INDEX('Capital base input'!R$242:R$291, $E46)/'Capital base input'!R$15","v":0},{"$f":"INDEX('Capital base input'!S$242:S$291, $E46)/'Capital base input'!S$15","v":0},{"$f":"INDEX('Capital base input'!T$242:T$291, $E46)/'Capital base input'!T$15","v":0},{"$f":"INDEX('Capital base input'!U$242:U$291, $E46)/'Capital base input'!U$15","v":0},{"$f":"INDEX('Capital base input'!V$242:V$291, $E46)/'Capital base input'!V$15","v":0},{"$f":"INDEX('Capital base input'!W$242:W$291, $E46)/'Capital base input'!W$15","v":0},{"$f":"INDEX('Capital base input'!X$242:X$291, $E46)/'Capital base input'!X$15","v":0},{"$f":"INDEX('Capital base input'!Y$242:Y$291, $E46)/'Capital base input'!Y$15","v":0},{"$f":"INDEX('Capital base input'!Z$242:Z$291, $E46)/'Capital base input'!Z$15","v":0},{"$f":"INDEX('Capital base input'!AA$242:AA$291, $E46)/'Capital base input'!AA$15","v":0},{"$f":"INDEX('Capital base input'!AB$242:AB$291, $E46)/'Capital base input'!AB$15","v":0},{"$f":"INDEX('Capital base input'!AC$242:AC$291, $E46)/'Capital base input'!AC$15","v":0},{"$f":"INDEX('Capital base input'!AD$242:AD$291, $E46)/'Capital base input'!AD$15","v":0},{"$f":"INDEX('Capital base input'!AE$242:AE$291, $E46)/'Capital base input'!AE$15","v":0},{"$f":"INDEX('Capital base input'!AF$242:AF$291, $E46)/'Capital base input'!AF$15","v":0},{"$f":"INDEX('Capital base input'!AG$242:AG$291, $E46)/'Capital base input'!AG$15","v":0},{"$f":"INDEX('Capital base input'!AH$242:AH$291, $E46)/'Capital base input'!AH$15","v":0},{"$f":"INDEX('Capital base input'!AI$242:AI$291, $E46)/'Capital base input'!AI$15","v":0},{"$f":"INDEX('Capital base input'!AJ$242:AJ$291, $E46)/'Capital base input'!AJ$15","v":0},{"$f":"INDEX('Capital base input'!AK$242:AK$291, $E46)/'Capital base input'!AK$15","v":0},{"$f":"INDEX('Capital base input'!AL$242:AL$291, $E46)/'Capital base input'!AL$15","v":0},{"$f":"INDEX('Capital base input'!AM$242:AM$291, $E46)/'Capital base input'!AM$15","v":0},{"$f":"INDEX('Capital base input'!AN$242:AN$291, $E46)/'Capital base input'!AN$15","v":0},{"$f":"INDEX('Capital base input'!AO$242:AO$291, $E46)/'Capital base input'!AO$15","v":0},{"$f":"INDEX('Capital base input'!AP$242:AP$291, $E46)/'Capital base input'!AP$15","v":0},{"$f":"INDEX('Capital base input'!AQ$242:AQ$291, $E46)/'Capital base input'!AQ$15","v":0},{"$f":"INDEX('Capital base input'!AR$242:AR$291, $E46)/'Capital base input'!AR$15","v":0},{"$f":"INDEX('Capital base input'!AS$242:AS$291, $E46)/'Capital base input'!AS$15","v":0},{"$f":"INDEX('Capital base input'!AT$242:AT$291, $E46)/'Capital base input'!AT$15","v":0},{"$f":"INDEX('Capital base input'!AU$242:AU$291, $E46)/'Capital base input'!AU$15","v":0},{"$f":"INDEX('Capital base input'!AV$242:AV$291, $E46)/'Capital base input'!AV$15","v":0},{"$f":"INDEX('Capital base input'!AW$242:AW$291, $E46)/'Capital base input'!AW$15","v":0},{"$f":"INDEX('Capital base input'!AX$242:AX$291, $E46)/'Capital base input'!AX$15","v":0},{"$f":"INDEX('Capital base input'!AY$242:AY$291, $E46)/'Capital base input'!AY$15","v":0},{"$f":"INDEX('Capital base input'!AZ$242:AZ$291, $E46)/'Capital base input'!AZ$15","v":0},{"$f":"INDEX('Capital base input'!BA$242:BA$291, $E46)/'Capital base input'!BA$15","v":0},{"$f":"INDEX('Capital base input'!BB$242:BB$291, $E46)/'Capital base input'!BB$15","v":0},{"$f":"INDEX('Capital base input'!BC$242:BC$291, $E46)/'Capital base input'!BC$15","v":0},{"$f":"INDEX('Capital base input'!BD$242:BD$291, $E46)/'Capital base input'!BD$15","v":0},{"$f":"INDEX('Capital base input'!BE$242:BE$291, $E46)/'Capital base input'!BE$15","v":0},{"$f":"INDEX('Capital base input'!BF$242:BF$291, $E46)/'Capital base input'!BF$15","v":0},{"$f":"INDEX('Capital base input'!BG$242:BG$291, $E46)/'Capital base input'!BG$15","v":0},{"$f":"INDEX('Capital base input'!BH$242:BH$291, $E46)/'Capital base input'!BH$15","v":0},{"$f":"INDEX('Capital base input'!BI$242:BI$291, $E46)/'Capital base input'!BI$15","v":0},{"$f":"INDEX('Capital base input'!BJ$242:BJ$291, $E46)/'Capital base input'!BJ$15","v":0},{"$f":"INDEX('Capital base input'!BK$242:BK$291, $E46)/'Capital base input'!BK$15","v":0},{"$f":"INDEX('Capital base input'!BL$242:BL$291, $E46)/'Capital base input'!BL$15","v":0},{"$f":"INDEX('Capital base input'!BM$242:BM$291, $E46)/'Capital base input'!BM$15","v":0},{"$f":"INDEX('Capital base input'!BN$242:BN$291, $E46)/'Capital base input'!BN$15","v":0},{"$f":"INDEX('Capital base input'!BO$242:BO$291, $E46)/'Capital base input'!BO$15","v":0},{"$f":"INDEX('Capital base input'!BP$242:BP$291, $E46)/'Capital base input'!BP$15","v":0},{"$f":"INDEX('Capital base input'!BQ$242:BQ$291, $E46)/'Capital base input'!BQ$15","v":0},{"$f":"INDEX('Capital base input'!BR$242:BR$291, $E46)/'Capital base input'!BR$15","v":0},{"$f":"INDEX('Capital base input'!BS$242:BS$291, $E46)/'Capital base input'!BS$15","v":0},{"$f":"INDEX('Capital base input'!BT$242:BT$291, $E46)/'Capital base input'!BT$15","v":0},{"$f":"INDEX('Capital base input'!BU$242:BU$291, $E46)/'Capital base input'!BU$15","v":0},{"$f":"INDEX('Capital base input'!BV$242:BV$291, $E46)/'Capital base input'!BV$15","v":0},{"$f":"INDEX('Capital base input'!BW$242:BW$291, $E46)/'Capital base input'!BW$15","v":0},{"$f":"INDEX('Capital base input'!BX$242:BX$291, $E46)/'Capital base input'!BX$15","v":0},{"$f":"INDEX('Capital base input'!BY$242:BY$291, $E46)/'Capital base input'!BY$15","v":0},{"$f":"INDEX('Capital base input'!BZ$242:BZ$291, $E46)/'Capital base input'!BZ$15","v":0},{"$f":"INDEX('Capital base input'!CA$242:CA$291, $E46)/'Capital base input'!CA$15","v":0},{"$f":"INDEX('Capital base input'!CB$242:CB$291, $E46)/'Capital base input'!CB$15","v":0},{"$f":"INDEX('Capital base input'!CC$242:CC$291, $E46)/'Capital base input'!CC$15","v":0},{"$f":"INDEX('Capital base input'!CD$242:CD$291, $E46)/'Capital base input'!CD$15","v":0},{"$f":"INDEX('Capital base input'!CE$242:CE$291, $E46)/'Capital base input'!CE$15","v":0},{"$f":"INDEX('Capital base input'!CF$242:CF$291, $E46)/'Capital base input'!CF$15","v":0},{"$f":"INDEX('Capital base input'!CG$242:CG$291, $E46)/'Capital base input'!CG$15","v":0},{"$f":"INDEX('Capital base input'!CH$242:CH$291, $E46)/'Capital base input'!CH$15","v":0},{"$f":"INDEX('Capital base input'!CI$242:CI$291, $E46)/'Capital base input'!CI$15","v":0},{"$f":"INDEX('Capital base input'!CJ$242:CJ$291, $E46)/'Capital base input'!CJ$15","v":0},{"$f":"INDEX('Capital base input'!CK$242:CK$291, $E46)/'Capital base input'!CK$15","v":0},{"$f":"INDEX('Capital base input'!CL$242:CL$291, $E46)/'Capital base input'!CL$15","v":0},{"$f":"INDEX('Capital base input'!CM$242:CM$291, $E46)/'Capital base input'!CM$15","v":0},{"$f":"INDEX('Capital base input'!CN$242:CN$291, $E46)/'Capital base input'!CN$15","v":0},{"$f":"INDEX('Capital base input'!CO$242:CO$291, $E46)/'Capital base input'!CO$15","v":0},{"$f":"INDEX('Capital base input'!CP$242:CP$291, $E46)/'Capital base input'!CP$15","v":0},{"$f":"INDEX('Capital base input'!CQ$242:CQ$291, $E46)/'Capital base input'!CQ$15","v":0},{"$f":"INDEX('Capital base input'!CR$242:CR$291, $E46)/'Capital base input'!CR$15","v":0},{"$f":"INDEX('Capital base input'!CS$242:CS$291, $E46)/'Capital base input'!CS$15","v":0},{"$f":"INDEX('Capital base input'!CT$242:CT$291, $E46)/'Capital base input'!CT$15","v":0},{"$f":"INDEX('Capital base input'!CU$242:CU$291, $E46)/'Capital base input'!CU$15","v":0},{"$f":"INDEX('Capital base input'!CV$242:CV$291, $E46)/'Capital base input'!CV$15","v":0},{"$f":"INDEX('Capital base input'!CW$242:CW$291, $E46)/'Capital base input'!CW$15","v":0},{"$f":"INDEX('Capital base input'!CX$242:CX$291, $E46)/'Capital base input'!CX$15","v":0},{"$f":"INDEX('Capital base input'!CY$242:CY$291, $E46)/'Capital base input'!CY$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$296:H$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!I$296:I$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!J$296:J$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!K$296:K$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!L$296:L$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!M$296:M$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!N$296:N$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!O$296:O$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!P$296:P$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!Q$296:Q$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!R$296:R$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!S$296:S$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!T$296:T$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!U$296:U$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!V$296:V$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!W$296:W$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!X$296:X$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!Y$296:Y$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!Z$296:Z$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AA$296:AA$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AB$296:AB$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AC$296:AC$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AD$296:AD$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AE$296:AE$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AF$296:AF$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AG$296:AG$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AH$296:AH$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AI$296:AI$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AJ$296:AJ$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AK$296:AK$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AL$296:AL$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AM$296:AM$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AN$296:AN$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AO$296:AO$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AP$296:AP$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AQ$296:AQ$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AR$296:AR$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AS$296:AS$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AT$296:AT$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AU$296:AU$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AV$296:AV$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AW$296:AW$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AX$296:AX$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AY$296:AY$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!AZ$296:AZ$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BA$296:BA$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BB$296:BB$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BC$296:BC$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BD$296:BD$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BE$296:BE$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BF$296:BF$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BG$296:BG$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BH$296:BH$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BI$296:BI$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BJ$296:BJ$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BK$296:BK$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BL$296:BL$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BM$296:BM$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BN$296:BN$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BO$296:BO$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BP$296:BP$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BQ$296:BQ$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BR$296:BR$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BS$296:BS$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BT$296:BT$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BU$296:BU$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BV$296:BV$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BW$296:BW$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BX$296:BX$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BY$296:BY$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!BZ$296:BZ$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CA$296:CA$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CB$296:CB$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CC$296:CC$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CD$296:CD$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CE$296:CE$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CF$296:CF$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CG$296:CG$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CH$296:CH$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CI$296:CI$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CJ$296:CJ$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CK$296:CK$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CL$296:CL$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CM$296:CM$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CN$296:CN$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CO$296:CO$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CP$296:CP$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CQ$296:CQ$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CR$296:CR$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CS$296:CS$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CT$296:CT$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CU$296:CU$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CV$296:CV$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CW$296:CW$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CX$296:CX$345, $E46)","v":0},{"$f":"INDEX('Capital base input'!CY$296:CY$345, $E46)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>H$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:G54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>I$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:H54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>J$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:I54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>K$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:J54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>L$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:K54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>M$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:L54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>N$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:M54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>O$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:N54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>P$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:O54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>Q$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:P54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>R$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:Q54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>S$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:R54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>T$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:S54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>U$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:T54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>V$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:U54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>W$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:V54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>X$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:W54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>Y$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:X54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>Z$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:Y54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AA$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:Z54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AB$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AA54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AC$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AB54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AD$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AC54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AE$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AD54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AF$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AE54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AG$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AF54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AH$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AG54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AI$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AH54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AJ$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AI54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AK$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AJ54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AL$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AK54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AM$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AL54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AN$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AM54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AO$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AN54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AP$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AO54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AQ$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AP54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AR$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AQ54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AS$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AR54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AT$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AS54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AU$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AT54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AV$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AU54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AW$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AV54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AX$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AW54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AY$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AX54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>AZ$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AY54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BA$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:AZ54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BB$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BA54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BC$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BB54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BD$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BC54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BE$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BD54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BF$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BE54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BG$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BF54))))","v":2.3157163313803308},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BH$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BG54))))","v":0.64085915205446042},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BI$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BH54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BJ$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BI54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BK$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BJ54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BL$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BK54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BM$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BL54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BN$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BM54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BO$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BN54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BP$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BO54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BQ$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BP54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BR$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BQ54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BS$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BR54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BT$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BS54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BU$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BT54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BV$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BU54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BW$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BV54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BX$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BW54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BY$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BX54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>BZ$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BY54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CA$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:BZ54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CB$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CA54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CC$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CB54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CD$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CC54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CE$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CD54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CF$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CE54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CG$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CF54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CH$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CG54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CI$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CH54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CJ$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CI54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CK$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CJ54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CL$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CK54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CM$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CL54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CN$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CM54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CO$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CN54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CP$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CO54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CQ$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CP54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CR$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CQ54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CS$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CR54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CT$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CS54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CU$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CT54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CV$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CU54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CW$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CV54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CX$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CW54))))","v":0},{"$f":"IF(OFFSET($G47, -$E54, $E54)=\"n/a\",0,IF(OFFSET($G47,-$E54,$E54)+$E54>CY$5,IFERROR((OFFSET($G46,-$E54,$E54)/(OFFSET($G47,-$E54,$E54))),0),(OFFSET($G46,-$E54,$E54)-SUM($G54:CX54))))","v":0}]
[null,null,null,null,{"$f":"E54+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E55)","v":"Depreciation of net capex 2016-17"},null,{"$f":"IF('Capital base input'!H$22=\"No\",IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>H$5,IFERROR(((OFFSET($G47,-$E55,$E55)*0.5)/(OFFSET($G48,-$E55,$E55))),0),((OFFSET($G47,-$E55,$E55)*0.5)-SUM($G55:G55)))), \"\")","v":""},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>I$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:H55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>J$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:I55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>K$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:J55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>L$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:K55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>M$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:L55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>N$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:M55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>O$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:N55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>P$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:O55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>Q$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:P55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>R$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:Q55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>S$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:R55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>T$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:S55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>U$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:T55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>V$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:U55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>W$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:V55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>X$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:W55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>Y$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:X55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>Z$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:Y55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AA$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:Z55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AB$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AA55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AC$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AB55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AD$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AC55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AE$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AD55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AF$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AE55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AG$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AF55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AH$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AG55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AI$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AH55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AJ$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AI55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AK$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AJ55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AL$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AK55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AM$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AL55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AN$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AM55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AO$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AN55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AP$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AO55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AQ$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AP55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AR$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AQ55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AS$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AR55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AT$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AS55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AU$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AT55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AV$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AU55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AW$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AV55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AX$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AW55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AY$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AX55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>AZ$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AY55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BA$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:AZ55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BB$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BA55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BC$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BB55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BD$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BC55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BE$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BD55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BF$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BE55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BG$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BF55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BH$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BG55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BI$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BH55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BJ$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BI55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BK$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BJ55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BL$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BK55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BM$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BL55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BN$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BM55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BO$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BN55))))","v":0.23908053484606967},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BP$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BO55))))","v":0.23908053484607628},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BQ$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BP55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BR$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BQ55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BS$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BR55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BT$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BS55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BU$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BT55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BV$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BU55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BW$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BV55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BX$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BW55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BY$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BX55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>BZ$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BY55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CA$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:BZ55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CB$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CA55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CC$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CB55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CD$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CC55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CE$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CD55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CF$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CE55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CG$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CF55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CH$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CG55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CI$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CH55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CJ$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CI55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CK$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CJ55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CL$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CK55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CM$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CL55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CN$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CM55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CO$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CN55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CP$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CO55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CQ$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CP55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CR$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CQ55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CS$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CR55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CT$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CS55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CU$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CT55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CV$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CU55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CW$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CV55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CX$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CW55))))","v":0},{"$f":"IF(OFFSET($G48, -$E55, $E55)=\"n/a\",0,IF(OFFSET($G48,-$E55,$E55)+$E55>CY$5,IFERROR((OFFSET($G47,-$E55,$E55)/(OFFSET($G48,-$E55,$E55))),0),(OFFSET($G47,-$E55,$E55)-SUM($G55:CX55))))","v":0}]
[null,null,null,null,2,"Depreciation of net capex 2017-18",null,null,{"$f":"IF('Capital base input'!I$22=\"No\",IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>I$5,IFERROR(((OFFSET($G48,-$E56,$E56)*0.5)/(OFFSET($G49,-$E56,$E56))),0),((OFFSET($G48,-$E56,$E56)*0.5)-SUM($G56:H56)))), \"\")","v":""},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>J$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:I56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>K$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:J56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>L$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:K56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>M$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:L56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>N$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:M56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>O$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:N56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>P$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:O56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>Q$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:P56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>R$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:Q56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>S$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:R56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>T$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:S56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>U$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:T56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>V$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:U56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>W$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:V56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>X$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:W56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>Y$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:X56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>Z$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:Y56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AA$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:Z56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AB$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AA56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AC$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AB56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AD$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AC56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AE$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AD56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AF$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AE56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AG$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AF56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AH$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AG56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AI$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AH56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AJ$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AI56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AK$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AJ56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AL$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AK56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AM$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AL56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AN$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AM56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AO$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AN56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AP$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AO56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AQ$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AP56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AR$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AQ56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AS$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AR56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AT$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AS56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AU$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AT56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AV$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AU56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AW$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AV56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AX$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AW56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AY$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AX56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>AZ$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AY56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BA$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:AZ56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BB$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BA56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BC$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BB56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BD$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BC56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BE$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BD56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BF$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BE56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BG$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BF56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BH$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BG56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BI$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BH56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BJ$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BI56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BK$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BJ56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BL$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BK56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BM$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BL56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BN$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BM56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BO$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BN56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BP$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BO56))))","v":0.26856105323774387},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BQ$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BP56))))","v":0.26856105323776092},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BR$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BQ56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BS$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BR56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BT$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BS56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BU$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BT56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BV$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BU56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BW$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BV56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BX$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BW56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BY$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BX56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>BZ$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BY56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CA$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:BZ56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CB$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CA56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CC$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CB56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CD$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CC56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CE$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CD56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CF$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CE56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CG$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CF56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CH$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CG56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CI$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CH56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CJ$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CI56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CK$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CJ56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CL$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CK56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CM$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CL56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CN$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CM56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CO$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CN56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CP$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CO56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CQ$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CP56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CR$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CQ56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CS$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CR56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CT$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CS56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CU$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CT56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CV$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CU56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CW$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CV56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CX$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CW56))))","v":0},{"$f":"IF(OFFSET($G49, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G49,-$E56,$E56)+$E56>CY$5,IFERROR((OFFSET($G48,-$E56,$E56)/(OFFSET($G49,-$E56,$E56))),0),(OFFSET($G48,-$E56,$E56)-SUM($G56:CX56))))","v":0}]
[null,null,null,null,3,"Depreciation of net capex 2018-19",null,null,null,{"$f":"IF('Capital base input'!J$22=\"No\",IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>J$5,IFERROR(((OFFSET($G49,-$E57,$E57)*0.5)/(OFFSET($G50,-$E57,$E57))),0),((OFFSET($G49,-$E57,$E57)*0.5)-SUM($G57:I57)))), \"\")","v":""},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>K$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:J57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>L$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:K57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>M$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:L57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>N$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:M57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>O$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:N57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>P$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:O57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>Q$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:P57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>R$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:Q57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>S$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:R57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>T$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:S57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>U$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:T57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>V$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:U57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>W$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:V57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>X$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:W57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>Y$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:X57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>Z$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:Y57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AA$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:Z57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AB$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AA57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AC$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AB57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AD$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AC57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AE$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AD57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AF$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AE57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AG$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AF57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AH$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AG57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AI$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AH57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AJ$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AI57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AK$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AJ57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AL$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AK57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AM$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AL57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AN$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AM57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AO$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AN57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AP$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AO57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AQ$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AP57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AR$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AQ57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AS$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AR57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AT$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AS57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AU$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AT57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AV$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AU57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AW$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AV57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AX$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AW57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AY$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AX57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>AZ$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AY57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BA$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:AZ57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BB$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BA57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BC$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BB57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BD$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BC57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BE$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BD57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BF$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BE57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BG$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BF57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BH$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BG57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BI$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BH57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BJ$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BI57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BK$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BJ57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BL$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BK57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BM$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BL57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BN$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BM57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BO$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BN57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BP$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BO57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BQ$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BP57))))","v":0.26026500563302379},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BR$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BQ57))))","v":0.26026500563304289},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BS$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BR57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BT$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BS57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BU$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BT57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BV$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BU57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BW$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BV57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BX$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BW57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BY$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BX57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>BZ$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BY57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CA$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:BZ57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CB$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CA57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CC$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CB57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CD$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CC57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CE$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CD57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CF$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CE57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CG$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CF57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CH$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CG57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CI$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CH57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CJ$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CI57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CK$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CJ57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CL$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CK57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CM$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CL57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CN$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CM57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CO$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CN57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CP$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CO57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CQ$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CP57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CR$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CQ57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CS$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CR57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CT$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CS57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CU$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CT57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CV$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CU57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CW$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CV57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CX$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CW57))))","v":0},{"$f":"IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>CY$5,IFERROR((OFFSET($G49,-$E57,$E57)/(OFFSET($G50,-$E57,$E57))),0),(OFFSET($G49,-$E57,$E57)-SUM($G57:CX57))))","v":0}]
[null,null,null,null,4,"Depreciation of net capex 2019-20",null,null,null,null,{"$f":"IF('Capital base input'!K$22=\"No\",IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>K$5,IFERROR(((OFFSET($G50,-$E58,$E58)*0.5)/(OFFSET($G51,-$E58,$E58))),0),((OFFSET($G50,-$E58,$E58)*0.5)-SUM($G58:J58)))), \"\")","v":""},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>L$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:K58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>M$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:L58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>N$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:M58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>O$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:N58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>P$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:O58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>Q$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:P58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>R$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:Q58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>S$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:R58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>T$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:S58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>U$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:T58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>V$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:U58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>W$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:V58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>X$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:W58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>Y$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:X58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>Z$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:Y58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AA$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:Z58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AB$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AA58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AC$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AB58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AD$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AC58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AE$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AD58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AF$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AE58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AG$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AF58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AH$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AG58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AI$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AH58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AJ$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AI58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AK$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AJ58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AL$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AK58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AM$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AL58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AN$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AM58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AO$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AN58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AP$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AO58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AQ$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AP58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AR$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AQ58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AS$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AR58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AT$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AS58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AU$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AT58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AV$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AU58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AW$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AV58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AX$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AW58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AY$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AX58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>AZ$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AY58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BA$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:AZ58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BB$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BA58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BC$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BB58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BD$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BC58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BE$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BD58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BF$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BE58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BG$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BF58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BH$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BG58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BI$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BH58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BJ$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BI58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BK$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BJ58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BL$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BK58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BM$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BL58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BN$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BM58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BO$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BN58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BP$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BO58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BQ$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BP58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BR$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BQ58))))","v":0.30059182890513381},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BS$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BR58))))","v":0.30059182890513725},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BT$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BS58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BU$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BT58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BV$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BU58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BW$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BV58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BX$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BW58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BY$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BX58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>BZ$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BY58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CA$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:BZ58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CB$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CA58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CC$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CB58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CD$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CC58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CE$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CD58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CF$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CE58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CG$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CF58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CH$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CG58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CI$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CH58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CJ$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CI58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CK$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CJ58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CL$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CK58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CM$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CL58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CN$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CM58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CO$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CN58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CP$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CO58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CQ$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CP58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CR$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CQ58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CS$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CR58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CT$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CS58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CU$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CT58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CV$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CU58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CW$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CV58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CX$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CW58))))","v":0},{"$f":"IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>CY$5,IFERROR((OFFSET($G50,-$E58,$E58)/(OFFSET($G51,-$E58,$E58))),0),(OFFSET($G50,-$E58,$E58)-SUM($G58:CX58))))","v":0}]
[null,null,null,null,5,"Depreciation of net capex 2020-21",null,null,null,null,null,{"$f":"IF('Capital base input'!L$22=\"No\",IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>L$5,IFERROR(((OFFSET($G51,-$E59,$E59)*0.5)/(OFFSET($G52,-$E59,$E59))),0),((OFFSET($G51,-$E59,$E59)*0.5)-SUM($G59:K59)))), \"\")","v":""},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>M$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:L59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>N$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:M59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>O$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:N59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>P$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:O59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>Q$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:P59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>R$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:Q59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>S$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:R59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>T$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:S59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>U$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:T59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>V$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:U59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>W$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:V59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>X$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:W59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>Y$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:X59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>Z$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:Y59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AA$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:Z59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AB$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AA59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AC$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AB59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AD$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AC59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AE$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AD59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AF$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AE59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AG$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AF59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AH$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AG59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AI$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AH59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AJ$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AI59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AK$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AJ59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AL$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AK59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AM$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AL59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AN$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AM59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AO$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AN59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AP$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AO59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AQ$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AP59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AR$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AQ59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AS$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AR59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AT$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AS59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AU$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AT59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AV$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AU59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AW$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AV59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AX$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AW59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AY$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AX59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>AZ$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AY59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BA$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:AZ59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BB$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BA59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BC$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BB59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BD$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BC59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BE$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BD59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BF$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BE59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BG$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BF59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BH$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BG59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BI$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BH59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BJ$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BI59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BK$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BJ59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BL$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BK59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BM$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BL59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BN$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BM59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BO$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BN59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BP$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BO59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BQ$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BP59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BR$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BQ59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BS$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BR59))))","v":0.26469542557373976},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BT$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BS59))))","v":0.26469542557375192},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BU$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BT59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BV$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BU59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BW$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BV59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BX$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BW59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BY$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BX59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>BZ$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BY59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CA$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:BZ59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CB$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CA59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CC$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CB59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CD$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CC59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CE$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CD59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CF$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CE59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CG$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CF59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CH$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CG59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CI$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CH59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CJ$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CI59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CK$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CJ59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CL$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CK59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CM$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CL59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CN$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CM59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CO$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CN59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CP$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CO59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CQ$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CP59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CR$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CQ59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CS$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CR59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CT$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CS59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CU$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CT59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CV$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CU59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CW$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CV59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CX$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CW59))))","v":0},{"$f":"IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>CY$5,IFERROR((OFFSET($G51,-$E59,$E59)/(OFFSET($G52,-$E59,$E59))),0),(OFFSET($G51,-$E59,$E59)-SUM($G59:CX59))))","v":0}]
[null,null,null,null,6,"Depreciation of net capex 2021-22",null,null,null,null,null,null,{"$f":"IF('Capital base input'!M$22=\"No\",IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>M$5,IFERROR(((OFFSET($G52,-$E60,$E60)*0.5)/(OFFSET($G53,-$E60,$E60))),0),((OFFSET($G52,-$E60,$E60)*0.5)-SUM($G60:L60)))), \"\")","v":""},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>N$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:M60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>O$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:N60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>P$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:O60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>Q$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:P60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>R$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:Q60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>S$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:R60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>T$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:S60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>U$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:T60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>V$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:U60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>W$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:V60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>X$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:W60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>Y$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:X60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>Z$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:Y60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AA$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:Z60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AB$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AA60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AC$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AB60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AD$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AC60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AE$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AD60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AF$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AE60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AG$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AF60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AH$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AG60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AI$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AH60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AJ$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AI60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AK$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AJ60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AL$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AK60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AM$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AL60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AN$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AM60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AO$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AN60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AP$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AO60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AQ$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AP60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AR$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AQ60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AS$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AR60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AT$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AS60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AU$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AT60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AV$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AU60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AW$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AV60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AX$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AW60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AY$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AX60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>AZ$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AY60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BA$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:AZ60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BB$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BA60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BC$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BB60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BD$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BC60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BE$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BD60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BF$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BE60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BG$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BF60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BH$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BG60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BI$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BH60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BJ$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BI60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BK$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BJ60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BL$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BK60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BM$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BL60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BN$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BM60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BO$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BN60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BP$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BO60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BQ$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BP60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BR$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BQ60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BS$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BR60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BT$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BS60))))","v":0.26245361522662092},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BU$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BT60))))","v":0.2624536152266348},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BV$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BU60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BW$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BV60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BX$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BW60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BY$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BX60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>BZ$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BY60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CA$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:BZ60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CB$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CA60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CC$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CB60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CD$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CC60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CE$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CD60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CF$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CE60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CG$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CF60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CH$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CG60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CI$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CH60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CJ$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CI60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CK$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CJ60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CL$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CK60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CM$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CL60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CN$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CM60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CO$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CN60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CP$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CO60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CQ$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CP60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CR$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CQ60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CS$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CR60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CT$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CS60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CU$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CT60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CV$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CU60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CW$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CV60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CX$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CW60))))","v":0},{"$f":"IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>CY$5,IFERROR((OFFSET($G52,-$E60,$E60)/(OFFSET($G53,-$E60,$E60))),0),(OFFSET($G52,-$E60,$E60)-SUM($G60:CX60))))","v":0}]
[null,null,null,null,7,"Depreciation of net capex 2022-23",null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!N$22=\"No\",IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>N$5,IFERROR(((OFFSET($G53,-$E61,$E61)*0.5)/(OFFSET($G54,-$E61,$E61))),0),((OFFSET($G53,-$E61,$E61)*0.5)-SUM($G61:M61)))), \"\")","v":""},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>O$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:N61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>P$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:O61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>Q$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:P61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>R$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:Q61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>S$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:R61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>T$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:S61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>U$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:T61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>V$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:U61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>W$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:V61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>X$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:W61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>Y$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:X61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>Z$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:Y61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AA$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:Z61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AB$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AA61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AC$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AB61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AD$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AC61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AE$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AD61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AF$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AE61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AG$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AF61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AH$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AG61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AI$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AH61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AJ$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AI61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AK$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AJ61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AL$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AK61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AM$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AL61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AN$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AM61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AO$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AN61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AP$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AO61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AQ$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AP61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AR$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AQ61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AS$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AR61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AT$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AS61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AU$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AT61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AV$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AU61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AW$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AV61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AX$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AW61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AY$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AX61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>AZ$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AY61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BA$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:AZ61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BB$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BA61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BC$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BB61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BD$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BC61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BE$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BD61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BF$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BE61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BG$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BF61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BH$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BG61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BI$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BH61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BJ$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BI61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BK$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BJ61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BL$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BK61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BM$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BL61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BN$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BM61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BO$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BN61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BP$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BO61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BQ$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BP61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BR$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BQ61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BS$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BR61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BT$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BS61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BU$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BT61))))","v":0.27565448050837527},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BV$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BU61))))","v":0.27565448050836139},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BW$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BV61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BX$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BW61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BY$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BX61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>BZ$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BY61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CA$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:BZ61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CB$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CA61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CC$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CB61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CD$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CC61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CE$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CD61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CF$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CE61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CG$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CF61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CH$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CG61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CI$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CH61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CJ$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CI61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CK$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CJ61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CL$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CK61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CM$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CL61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CN$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CM61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CO$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CN61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CP$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CO61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CQ$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CP61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CR$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CQ61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CS$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CR61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CT$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CS61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CU$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CT61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CV$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CU61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CW$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CV61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CX$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CW61))))","v":0},{"$f":"IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>CY$5,IFERROR((OFFSET($G53,-$E61,$E61)/(OFFSET($G54,-$E61,$E61))),0),(OFFSET($G53,-$E61,$E61)-SUM($G61:CX61))))","v":0}]
[null,null,null,null,8,"Depreciation of net capex 2023-24",null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!O$22=\"No\",IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>O$5,IFERROR(((OFFSET($G54,-$E62,$E62)*0.5)/(OFFSET($G55,-$E62,$E62))),0),((OFFSET($G54,-$E62,$E62)*0.5)-SUM($G62:N62)))), \"\")","v":""},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>P$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:O62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>Q$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:P62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>R$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:Q62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>S$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:R62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>T$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:S62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>U$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:T62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>V$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:U62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>W$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:V62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>X$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:W62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>Y$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:X62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>Z$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:Y62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AA$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:Z62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AB$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AA62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AC$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AB62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AD$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AC62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AE$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AD62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AF$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AE62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AG$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AF62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AH$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AG62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AI$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AH62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AJ$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AI62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AK$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AJ62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AL$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AK62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AM$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AL62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AN$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AM62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AO$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AN62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AP$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AO62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AQ$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AP62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AR$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AQ62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AS$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AR62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AT$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AS62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AU$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AT62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AV$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AU62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AW$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AV62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AX$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AW62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AY$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AX62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>AZ$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AY62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BA$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:AZ62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BB$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BA62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BC$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BB62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BD$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BC62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BE$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BD62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BF$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BE62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BG$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BF62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BH$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BG62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BI$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BH62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BJ$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BI62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BK$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BJ62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BL$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BK62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BM$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BL62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BN$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BM62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BO$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BN62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BP$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BO62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BQ$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BP62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BR$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BQ62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BS$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BR62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BT$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BS62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BU$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BT62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BV$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BU62))))","v":0.28406959744885019},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BW$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BV62))))","v":0.28406959744885185},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BX$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BW62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BY$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BX62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>BZ$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BY62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CA$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:BZ62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CB$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CA62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CC$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CB62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CD$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CC62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CE$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CD62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CF$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CE62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CG$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CF62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CH$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CG62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CI$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CH62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CJ$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CI62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CK$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CJ62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CL$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CK62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CM$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CL62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CN$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CM62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CO$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CN62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CP$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CO62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CQ$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CP62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CR$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CQ62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CS$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CR62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CT$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CS62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CU$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CT62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CV$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CU62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CW$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CV62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CX$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CW62))))","v":0},{"$f":"IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>CY$5,IFERROR((OFFSET($G54,-$E62,$E62)/(OFFSET($G55,-$E62,$E62))),0),(OFFSET($G54,-$E62,$E62)-SUM($G62:CX62))))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2023-24",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(P$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:O78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(Q$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:P78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(R$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:Q78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(S$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:R78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(T$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:S78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(U$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:T78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(V$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:U78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(W$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:V78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(X$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:W78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(Y$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:X78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(Z$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:Y78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AA$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:Z78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AB$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AA78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AC$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AB78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AD$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AC78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AE$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AD78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AF$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AE78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AG$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AF78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AH$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AG78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AI$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AH78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AI78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AK$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AJ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AL$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AK78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AM$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AL78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AN$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AM78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AO$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AN78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AP$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AO78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AP78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AR$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AQ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AS$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AR78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AT$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AS78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AU$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AT78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AV$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AU78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AW$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AV78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AX$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AW78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AY$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AX78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AY78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BA$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AZ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BB$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BA78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BC$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BB78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BD$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BC78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BE$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BD78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BF$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BE78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BG$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BF78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BH$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BG78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BI$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BH78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BI78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BK$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BJ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BL$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BK78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BM$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BL78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BN$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BM78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BO$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BN78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BP$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BO78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BP78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BR$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BQ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BS$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BR78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BT$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BS78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BU$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BT78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BV$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BU78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BW$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BV78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BX$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BW78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BY$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BX78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BY78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CA$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BZ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CB$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CA78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CC$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CB78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CD$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CC78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CE$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CD78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CF$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CE78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CG$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CF78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CH$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CG78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CI$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CH78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CI78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CK$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CJ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CL$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CK78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CM$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CL78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CN$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CM78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CO$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CN78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CP$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CO78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CP78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CR$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CQ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CS$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CR78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CT$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CS78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CU$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CT78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CV$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CU78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CW$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CV78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CX$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CW78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(CY$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:CX78)))","v":0}]
[]
[null,null,null,null,{"$f":"E85+1","v":4},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$27:$G$76, $E124)/'Capital base input'!G$15","v":4.139795268081234},{"$f":"(INDEX('Capital base input'!H$27:H$76, $E124)-INDEX('Capital base input'!H$81:H$130, $E124)-INDEX('Capital base input'!H$135:H$184, $E124))/'Capital base input'!H$15*(IF('Capital base input'!H$22=\"Yes\", (1+'Capital base input'!H$17)^0.5, 1))","v":0.20189156298871519},{"$f":"(INDEX('Capital base input'!I$27:I$76, $E124)-INDEX('Capital base input'!I$81:I$130, $E124)-INDEX('Capital base input'!I$135:I$184, $E124))/'Capital base input'!I$15*(IF('Capital base input'!I$22=\"Yes\", (1+'Capital base input'!I$17)^0.5, 1))","v":3.2692318071688795E-3},{"$f":"(INDEX('Capital base input'!J$27:J$76, $E124)-INDEX('Capital base input'!J$81:J$130, $E124)-INDEX('Capital base input'!J$135:J$184, $E124))/'Capital base input'!J$15*(IF('Capital base input'!J$22=\"Yes\", (1+'Capital base input'!J$17)^0.5, 1))","v":0.20148522361630772},{"$f":"(INDEX('Capital base input'!K$27:K$76, $E124)-INDEX('Capital base input'!K$81:K$130, $E124)-INDEX('Capital base input'!K$135:K$184, $E124))/'Capital base input'!K$15*(IF('Capital base input'!K$22=\"Yes\", (1+'Capital base input'!K$17)^0.5, 1))","v":0.13629534055222223},{"$f":"(INDEX('Capital base input'!L$27:L$76, $E124)-INDEX('Capital base input'!L$81:L$130, $E124)-INDEX('Capital base input'!L$135:L$184, $E124))/'Capital base input'!L$15*(IF('Capital base input'!L$22=\"Yes\", (1+'Capital base input'!L$17)^0.5, 1))","v":0.11421894581271191},{"$f":"(INDEX('Capital base input'!M$27:M$76, $E124)-INDEX('Capital base input'!M$81:M$130, $E124)-INDEX('Capital base input'!M$135:M$184, $E124))/'Capital base input'!M$15*(1+'Capital base input'!M$17)^0.5","v":0.28567413900626432},{"$f":"(INDEX('Capital base input'!N$27:N$76, $E124)-INDEX('Capital base input'!N$81:N$130, $E124)-INDEX('Capital base input'!N$135:N$184, $E124))/'Capital base input'!N$15*(1+'Capital base input'!N$17)^0.5","v":0.50061793598966342},{"$f":"(INDEX('Capital base input'!O$27:O$76, $E124)-INDEX('Capital base input'!O$81:O$130, $E124)-INDEX('Capital base input'!O$135:O$184, $E124))/'Capital base input'!O$15*(1+'Capital base input'!O$17)^0.5","v":0.19156828482630525},{"$f":"(INDEX('Capital base input'!P$27:P$76, $E124)-INDEX('Capital base input'!P$81:P$130, $E124)-INDEX('Capital base input'!P$135:P$184, $E124))/'Capital base input'!P$15*(1+'Capital base input'!P$17)^0.5","v":0.35301686156095435},{"$f":"(INDEX('Capital base input'!Q$27:Q$76, $E124)-INDEX('Capital base input'!Q$81:Q$130, $E124)-INDEX('Capital base input'!Q$135:Q$184, $E124))/'Capital base input'!Q$15*(1+'Capital base input'!Q$17)^0.5","v":0.41537165559621031},{"$f":"(INDEX('Capital base input'!R$27:R$76, $E124)-INDEX('Capital base input'!R$81:R$130, $E124)-INDEX('Capital base input'!R$135:R$184, $E124))/'Capital base input'!R$15*(1+'Capital base input'!R$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$27:S$76, $E124)-INDEX('Capital base input'!S$81:S$130, $E124)-INDEX('Capital base input'!S$135:S$184, $E124))/'Capital base input'!S$15*(1+'Capital base input'!S$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$27:T$76, $E124)-INDEX('Capital base input'!T$81:T$130, $E124)-INDEX('Capital base input'!T$135:T$184, $E124))/'Capital base input'!T$15*(1+'Capital base input'!T$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$27:U$76, $E124)-INDEX('Capital base input'!U$81:U$130, $E124)-INDEX('Capital base input'!U$135:U$184, $E124))/'Capital base input'!U$15*(1+'Capital base input'!U$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$27:V$76, $E124)-INDEX('Capital base input'!V$81:V$130, $E124)-INDEX('Capital base input'!V$135:V$184, $E124))/'Capital base input'!V$15*(1+'Capital base input'!V$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$27:W$76, $E124)-INDEX('Capital base input'!W$81:W$130, $E124)-INDEX('Capital base input'!W$135:W$184, $E124))/'Capital base input'!W$15*(1+'Capital base input'!W$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$27:X$76, $E124)-INDEX('Capital base input'!X$81:X$130, $E124)-INDEX('Capital base input'!X$135:X$184, $E124))/'Capital base input'!X$15*(1+'Capital base input'!X$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$27:Y$76, $E124)-INDEX('Capital base input'!Y$81:Y$130, $E124)-INDEX('Capital base input'!Y$135:Y$184, $E124))/'Capital base input'!Y$15*(1+'Capital base input'!Y$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$27:Z$76, $E124)-INDEX('Capital base input'!Z$81:Z$130, $E124)-INDEX('Capital base input'!Z$135:Z$184, $E124))/'Capital base input'!Z$15*(1+'Capital base input'!Z$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$27:AA$76, $E124)-INDEX('Capital base input'!AA$81:AA$130, $E124)-INDEX('Capital base input'!AA$135:AA$184, $E124))/'Capital base input'!AA$15*(1+'Capital base input'!AA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$27:AB$76, $E124)-INDEX('Capital base input'!AB$81:AB$130, $E124)-INDEX('Capital base input'!AB$135:AB$184, $E124))/'Capital base input'!AB$15*(1+'Capital base input'!AB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$27:AC$76, $E124)-INDEX('Capital base input'!AC$81:AC$130, $E124)-INDEX('Capital base input'!AC$135:AC$184, $E124))/'Capital base input'!AC$15*(1+'Capital base input'!AC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$27:AD$76, $E124)-INDEX('Capital base input'!AD$81:AD$130, $E124)-INDEX('Capital base input'!AD$135:AD$184, $E124))/'Capital base input'!AD$15*(1+'Capital base input'!AD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$27:AE$76, $E124)-INDEX('Capital base input'!AE$81:AE$130, $E124)-INDEX('Capital base input'!AE$135:AE$184, $E124))/'Capital base input'!AE$15*(1+'Capital base input'!AE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$27:AF$76, $E124)-INDEX('Capital base input'!AF$81:AF$130, $E124)-INDEX('Capital base input'!AF$135:AF$184, $E124))/'Capital base input'!AF$15*(1+'Capital base input'!AF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$27:AG$76, $E124)-INDEX('Capital base input'!AG$81:AG$130, $E124)-INDEX('Capital base input'!AG$135:AG$184, $E124))/'Capital base input'!AG$15*(1+'Capital base input'!AG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$27:AH$76, $E124)-INDEX('Capital base input'!AH$81:AH$130, $E124)-INDEX('Capital base input'!AH$135:AH$184, $E124))/'Capital base input'!AH$15*(1+'Capital base input'!AH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$27:AI$76, $E124)-INDEX('Capital base input'!AI$81:AI$130, $E124)-INDEX('Capital base input'!AI$135:AI$184, $E124))/'Capital base input'!AI$15*(1+'Capital base input'!AI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$27:AJ$76, $E124)-INDEX('Capital base input'!AJ$81:AJ$130, $E124)-INDEX('Capital base input'!AJ$135:AJ$184, $E124))/'Capital base input'!AJ$15*(1+'Capital base input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$27:AK$76, $E124)-INDEX('Capital base input'!AK$81:AK$130, $E124)-INDEX('Capital base input'!AK$135:AK$184, $E124))/'Capital base input'!AK$15*(1+'Capital base input'!AK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$27:AL$76, $E124)-INDEX('Capital base input'!AL$81:AL$130, $E124)-INDEX('Capital base input'!AL$135:AL$184, $E124))/'Capital base input'!AL$15*(1+'Capital base input'!AL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$27:AM$76, $E124)-INDEX('Capital base input'!AM$81:AM$130, $E124)-INDEX('Capital base input'!AM$135:AM$184, $E124))/'Capital base input'!AM$15*(1+'Capital base input'!AM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$27:AN$76, $E124)-INDEX('Capital base input'!AN$81:AN$130, $E124)-INDEX('Capital base input'!AN$135:AN$184, $E124))/'Capital base input'!AN$15*(1+'Capital base input'!AN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$27:AO$76, $E124)-INDEX('Capital base input'!AO$81:AO$130, $E124)-INDEX('Capital base input'!AO$135:AO$184, $E124))/'Capital base input'!AO$15*(1+'Capital base input'!AO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$27:AP$76, $E124)-INDEX('Capital base input'!AP$81:AP$130, $E124)-INDEX('Capital base input'!AP$135:AP$184, $E124))/'Capital base input'!AP$15*(1+'Capital base input'!AP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$27:AQ$76, $E124)-INDEX('Capital base input'!AQ$81:AQ$130, $E124)-INDEX('Capital base input'!AQ$135:AQ$184, $E124))/'Capital base input'!AQ$15*(1+'Capital base input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$27:AR$76, $E124)-INDEX('Capital base input'!AR$81:AR$130, $E124)-INDEX('Capital base input'!AR$135:AR$184, $E124))/'Capital base input'!AR$15*(1+'Capital base input'!AR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$27:AS$76, $E124)-INDEX('Capital base input'!AS$81:AS$130, $E124)-INDEX('Capital base input'!AS$135:AS$184, $E124))/'Capital base input'!AS$15*(1+'Capital base input'!AS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$27:AT$76, $E124)-INDEX('Capital base input'!AT$81:AT$130, $E124)-INDEX('Capital base input'!AT$135:AT$184, $E124))/'Capital base input'!AT$15*(1+'Capital base input'!AT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$27:AU$76, $E124)-INDEX('Capital base input'!AU$81:AU$130, $E124)-INDEX('Capital base input'!AU$135:AU$184, $E124))/'Capital base input'!AU$15*(1+'Capital base input'!AU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$27:AV$76, $E124)-INDEX('Capital base input'!AV$81:AV$130, $E124)-INDEX('Capital base input'!AV$135:AV$184, $E124))/'Capital base input'!AV$15*(1+'Capital base input'!AV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$27:AW$76, $E124)-INDEX('Capital base input'!AW$81:AW$130, $E124)-INDEX('Capital base input'!AW$135:AW$184, $E124))/'Capital base input'!AW$15*(1+'Capital base input'!AW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$27:AX$76, $E124)-INDEX('Capital base input'!AX$81:AX$130, $E124)-INDEX('Capital base input'!AX$135:AX$184, $E124))/'Capital base input'!AX$15*(1+'Capital base input'!AX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$27:AY$76, $E124)-INDEX('Capital base input'!AY$81:AY$130, $E124)-INDEX('Capital base input'!AY$135:AY$184, $E124))/'Capital base input'!AY$15*(1+'Capital base input'!AY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$27:AZ$76, $E124)-INDEX('Capital base input'!AZ$81:AZ$130, $E124)-INDEX('Capital base input'!AZ$135:AZ$184, $E124))/'Capital base input'!AZ$15*(1+'Capital base input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$27:BA$76, $E124)-INDEX('Capital base input'!BA$81:BA$130, $E124)-INDEX('Capital base input'!BA$135:BA$184, $E124))/'Capital base input'!BA$15*(1+'Capital base input'!BA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$27:BB$76, $E124)-INDEX('Capital base input'!BB$81:BB$130, $E124)-INDEX('Capital base input'!BB$135:BB$184, $E124))/'Capital base input'!BB$15*(1+'Capital base input'!BB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$27:BC$76, $E124)-INDEX('Capital base input'!BC$81:BC$130, $E124)-INDEX('Capital base input'!BC$135:BC$184, $E124))/'Capital base input'!BC$15*(1+'Capital base input'!BC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$27:BD$76, $E124)-INDEX('Capital base input'!BD$81:BD$130, $E124)-INDEX('Capital base input'!BD$135:BD$184, $E124))/'Capital base input'!BD$15*(1+'Capital base input'!BD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$27:BE$76, $E124)-INDEX('Capital base input'!BE$81:BE$130, $E124)-INDEX('Capital base input'!BE$135:BE$184, $E124))/'Capital base input'!BE$15*(1+'Capital base input'!BE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$27:BF$76, $E124)-INDEX('Capital base input'!BF$81:BF$130, $E124)-INDEX('Capital base input'!BF$135:BF$184, $E124))/'Capital base input'!BF$15*(1+'Capital base input'!BF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$27:BG$76, $E124)-INDEX('Capital base input'!BG$81:BG$130, $E124)-INDEX('Capital base input'!BG$135:BG$184, $E124))/'Capital base input'!BG$15*(1+'Capital base input'!BG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$27:BH$76, $E124)-INDEX('Capital base input'!BH$81:BH$130, $E124)-INDEX('Capital base input'!BH$135:BH$184, $E124))/'Capital base input'!BH$15*(1+'Capital base input'!BH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$27:BI$76, $E124)-INDEX('Capital base input'!BI$81:BI$130, $E124)-INDEX('Capital base input'!BI$135:BI$184, $E124))/'Capital base input'!BI$15*(1+'Capital base input'!BI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$27:BJ$76, $E124)-INDEX('Capital base input'!BJ$81:BJ$130, $E124)-INDEX('Capital base input'!BJ$135:BJ$184, $E124))/'Capital base input'!BJ$15*(1+'Capital base input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$27:BK$76, $E124)-INDEX('Capital base input'!BK$81:BK$130, $E124)-INDEX('Capital base input'!BK$135:BK$184, $E124))/'Capital base input'!BK$15*(1+'Capital base input'!BK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$27:BL$76, $E124)-INDEX('Capital base input'!BL$81:BL$130, $E124)-INDEX('Capital base input'!BL$135:BL$184, $E124))/'Capital base input'!BL$15*(1+'Capital base input'!BL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$27:BM$76, $E124)-INDEX('Capital base input'!BM$81:BM$130, $E124)-INDEX('Capital base input'!BM$135:BM$184, $E124))/'Capital base input'!BM$15*(1+'Capital base input'!BM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$27:BN$76, $E124)-INDEX('Capital base input'!BN$81:BN$130, $E124)-INDEX('Capital base input'!BN$135:BN$184, $E124))/'Capital base input'!BN$15*(1+'Capital base input'!BN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$27:BO$76, $E124)-INDEX('Capital base input'!BO$81:BO$130, $E124)-INDEX('Capital base input'!BO$135:BO$184, $E124))/'Capital base input'!BO$15*(1+'Capital base input'!BO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$27:BP$76, $E124)-INDEX('Capital base input'!BP$81:BP$130, $E124)-INDEX('Capital base input'!BP$135:BP$184, $E124))/'Capital base input'!BP$15*(1+'Capital base input'!BP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$27:BQ$76, $E124)-INDEX('Capital base input'!BQ$81:BQ$130, $E124)-INDEX('Capital base input'!BQ$135:BQ$184, $E124))/'Capital base input'!BQ$15*(1+'Capital base input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$27:BR$76, $E124)-INDEX('Capital base input'!BR$81:BR$130, $E124)-INDEX('Capital base input'!BR$135:BR$184, $E124))/'Capital base input'!BR$15*(1+'Capital base input'!BR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$27:BS$76, $E124)-INDEX('Capital base input'!BS$81:BS$130, $E124)-INDEX('Capital base input'!BS$135:BS$184, $E124))/'Capital base input'!BS$15*(1+'Capital base input'!BS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$27:BT$76, $E124)-INDEX('Capital base input'!BT$81:BT$130, $E124)-INDEX('Capital base input'!BT$135:BT$184, $E124))/'Capital base input'!BT$15*(1+'Capital base input'!BT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$27:BU$76, $E124)-INDEX('Capital base input'!BU$81:BU$130, $E124)-INDEX('Capital base input'!BU$135:BU$184, $E124))/'Capital base input'!BU$15*(1+'Capital base input'!BU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$27:BV$76, $E124)-INDEX('Capital base input'!BV$81:BV$130, $E124)-INDEX('Capital base input'!BV$135:BV$184, $E124))/'Capital base input'!BV$15*(1+'Capital base input'!BV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$27:BW$76, $E124)-INDEX('Capital base input'!BW$81:BW$130, $E124)-INDEX('Capital base input'!BW$135:BW$184, $E124))/'Capital base input'!BW$15*(1+'Capital base input'!BW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$27:BX$76, $E124)-INDEX('Capital base input'!BX$81:BX$130, $E124)-INDEX('Capital base input'!BX$135:BX$184, $E124))/'Capital base input'!BX$15*(1+'Capital base input'!BX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$27:BY$76, $E124)-INDEX('Capital base input'!BY$81:BY$130, $E124)-INDEX('Capital base input'!BY$135:BY$184, $E124))/'Capital base input'!BY$15*(1+'Capital base input'!BY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$27:BZ$76, $E124)-INDEX('Capital base input'!BZ$81:BZ$130, $E124)-INDEX('Capital base input'!BZ$135:BZ$184, $E124))/'Capital base input'!BZ$15*(1+'Capital base input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$27:CA$76, $E124)-INDEX('Capital base input'!CA$81:CA$130, $E124)-INDEX('Capital base input'!CA$135:CA$184, $E124))/'Capital base input'!CA$15*(1+'Capital base input'!CA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$27:CB$76, $E124)-INDEX('Capital base input'!CB$81:CB$130, $E124)-INDEX('Capital base input'!CB$135:CB$184, $E124))/'Capital base input'!CB$15*(1+'Capital base input'!CB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$27:CC$76, $E124)-INDEX('Capital base input'!CC$81:CC$130, $E124)-INDEX('Capital base input'!CC$135:CC$184, $E124))/'Capital base input'!CC$15*(1+'Capital base input'!CC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$27:CD$76, $E124)-INDEX('Capital base input'!CD$81:CD$130, $E124)-INDEX('Capital base input'!CD$135:CD$184, $E124))/'Capital base input'!CD$15*(1+'Capital base input'!CD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$27:CE$76, $E124)-INDEX('Capital base input'!CE$81:CE$130, $E124)-INDEX('Capital base input'!CE$135:CE$184, $E124))/'Capital base input'!CE$15*(1+'Capital base input'!CE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$27:CF$76, $E124)-INDEX('Capital base input'!CF$81:CF$130, $E124)-INDEX('Capital base input'!CF$135:CF$184, $E124))/'Capital base input'!CF$15*(1+'Capital base input'!CF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$27:CG$76, $E124)-INDEX('Capital base input'!CG$81:CG$130, $E124)-INDEX('Capital base input'!CG$135:CG$184, $E124))/'Capital base input'!CG$15*(1+'Capital base input'!CG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$27:CH$76, $E124)-INDEX('Capital base input'!CH$81:CH$130, $E124)-INDEX('Capital base input'!CH$135:CH$184, $E124))/'Capital base input'!CH$15*(1+'Capital base input'!CH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$27:CI$76, $E124)-INDEX('Capital base input'!CI$81:CI$130, $E124)-INDEX('Capital base input'!CI$135:CI$184, $E124))/'Capital base input'!CI$15*(1+'Capital base input'!CI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$27:CJ$76, $E124)-INDEX('Capital base input'!CJ$81:CJ$130, $E124)-INDEX('Capital base input'!CJ$135:CJ$184, $E124))/'Capital base input'!CJ$15*(1+'Capital base input'!CJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$27:CK$76, $E124)-INDEX('Capital base input'!CK$81:CK$130, $E124)-INDEX('Capital base input'!CK$135:CK$184, $E124))/'Capital base input'!CK$15*(1+'Capital base input'!CK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$27:CL$76, $E124)-INDEX('Capital base input'!CL$81:CL$130, $E124)-INDEX('Capital base input'!CL$135:CL$184, $E124))/'Capital base input'!CL$15*(1+'Capital base input'!CL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$27:CM$76, $E124)-INDEX('Capital base input'!CM$81:CM$130, $E124)-INDEX('Capital base input'!CM$135:CM$184, $E124))/'Capital base input'!CM$15*(1+'Capital base input'!CM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$27:CN$76, $E124)-INDEX('Capital base input'!CN$81:CN$130, $E124)-INDEX('Capital base input'!CN$135:CN$184, $E124))/'Capital base input'!CN$15*(1+'Capital base input'!CN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$27:CO$76, $E124)-INDEX('Capital base input'!CO$81:CO$130, $E124)-INDEX('Capital base input'!CO$135:CO$184, $E124))/'Capital base input'!CO$15*(1+'Capital base input'!CO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CP$27:CP$76, $E124)-INDEX('Capital base input'!CP$81:CP$130, $E124)-INDEX('Capital base input'!CP$135:CP$184, $E124))/'Capital base input'!CP$15*(1+'Capital base input'!CP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CQ$27:CQ$76, $E124)-INDEX('Capital base input'!CQ$81:CQ$130, $E124)-INDEX('Capital base input'!CQ$135:CQ$184, $E124))/'Capital base input'!CQ$15*(1+'Capital base input'!CQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CR$27:CR$76, $E124)-INDEX('Capital base input'!CR$81:CR$130, $E124)-INDEX('Capital base input'!CR$135:CR$184, $E124))/'Capital base input'!CR$15*(1+'Capital base input'!CR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CS$27:CS$76, $E124)-INDEX('Capital base input'!CS$81:CS$130, $E124)-INDEX('Capital base input'!CS$135:CS$184, $E124))/'Capital base input'!CS$15*(1+'Capital base input'!CS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CT$27:CT$76, $E124)-INDEX('Capital base input'!CT$81:CT$130, $E124)-INDEX('Capital base input'!CT$135:CT$184, $E124))/'Capital base input'!CT$15*(1+'Capital base input'!CT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CU$27:CU$76, $E124)-INDEX('Capital base input'!CU$81:CU$130, $E124)-INDEX('Capital base input'!CU$135:CU$184, $E124))/'Capital base input'!CU$15*(1+'Capital base input'!CU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CV$27:CV$76, $E124)-INDEX('Capital base input'!CV$81:CV$130, $E124)-INDEX('Capital base input'!CV$135:CV$184, $E124))/'Capital base input'!CV$15*(1+'Capital base input'!CV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CW$27:CW$76, $E124)-INDEX('Capital base input'!CW$81:CW$130, $E124)-INDEX('Capital base input'!CW$135:CW$184, $E124))/'Capital base input'!CW$15*(1+'Capital base input'!CW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CX$27:CX$76, $E124)-INDEX('Capital base input'!CX$81:CX$130, $E124)-INDEX('Capital base input'!CX$135:CX$184, $E124))/'Capital base input'!CX$15*(1+'Capital base input'!CX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CY$27:CY$76, $E124)-INDEX('Capital base input'!CY$81:CY$130, $E124)-INDEX('Capital base input'!CY$135:CY$184, $E124))/'Capital base input'!CY$15*(1+'Capital base input'!CY$17)^0.5","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E202","v":"Asset class 6"},{"$f":"INDEX('Capital base input'!$E$27:$E$76, MATCH($E202, 'Capital base input'!$D$27:$D$76, 0))","v":"Other Distribution System Equipment"}]
[null,null,null,null,6,"Depreciation of net capex 2021-22",null,null,null,null,null,null,{"$f":"IF('Capital base input'!M$22=\"No\",IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>M$5,IFERROR(((OFFSET($G208,-$E216,$E216)*0.5)/(OFFSET($G209,-$E216,$E216))),0),((OFFSET($G208,-$E216,$E216)*0.5)-SUM($G216:L216)))), \"\")","v":""},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>N$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:M216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>O$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:N216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>P$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:O216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>Q$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:P216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>R$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:Q216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>S$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:R216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>T$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:S216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>U$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:T216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>V$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:U216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>W$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:V216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>X$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:W216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>Y$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:X216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>Z$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:Y216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AA$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:Z216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AB$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AA216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AC$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AB216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AD$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AC216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AE$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AD216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AF$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AE216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AG$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AF216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AH$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AG216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AI$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AH216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AJ$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AI216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AK$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AJ216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AL$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AK216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AM$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AL216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AN$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AM216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AO$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AN216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AP$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AO216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AQ$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AP216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AR$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AQ216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AS$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AR216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AT$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AS216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AU$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AT216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AV$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AU216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AW$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AV216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AX$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AW216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AY$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AX216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>AZ$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AY216))))","v":0.14538600194526746},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BA$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:AZ216))))","v":0.14538600194527085},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BB$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BA216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BC$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BB216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BD$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BC216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BE$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BD216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BF$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BE216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BG$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BF216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BH$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BG216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BI$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BH216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BJ$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BI216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BK$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BJ216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BL$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BK216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BM$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BL216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BN$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BM216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BO$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BN216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BP$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BO216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BQ$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BP216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BR$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BQ216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BS$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BR216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BT$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BS216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BU$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BT216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BV$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BU216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BW$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BV216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BX$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BW216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BY$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BX216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>BZ$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BY216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CA$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:BZ216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CB$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CA216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CC$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CB216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CD$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CC216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CE$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CD216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CF$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CE216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CG$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CF216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CH$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CG216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CI$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CH216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CJ$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CI216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CK$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CJ216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CL$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CK216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CM$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CL216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CN$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CM216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CO$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CN216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CP$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CO216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CQ$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CP216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CR$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CQ216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CS$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CR216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CT$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CS216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CU$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CT216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CV$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CU216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CW$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CV216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CX$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CW216))))","v":0},{"$f":"IF(OFFSET($G209, -$E216, $E216)=\"n/a\",0,IF(OFFSET($G209,-$E216,$E216)+$E216>CY$5,IFERROR((OFFSET($G208,-$E216,$E216)/(OFFSET($G209,-$E216,$E216))),0),(OFFSET($G208,-$E216,$E216)-SUM($G216:CX216))))","v":0}]
[]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$296:H$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!I$296:I$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!J$296:J$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!K$296:K$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!L$296:L$345, $E319)","v":5},{"$f":"INDEX('Capital base input'!M$296:M$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!N$296:N$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!O$296:O$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!P$296:P$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!Q$296:Q$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!R$296:R$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!S$296:S$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!T$296:T$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!U$296:U$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!V$296:V$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!W$296:W$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!X$296:X$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!Y$296:Y$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!Z$296:Z$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AA$296:AA$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AB$296:AB$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AC$296:AC$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AD$296:AD$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AE$296:AE$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AF$296:AF$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AG$296:AG$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AH$296:AH$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AI$296:AI$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AJ$296:AJ$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AK$296:AK$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AL$296:AL$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AM$296:AM$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AN$296:AN$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AO$296:AO$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AP$296:AP$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AQ$296:AQ$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AR$296:AR$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AS$296:AS$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AT$296:AT$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AU$296:AU$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AV$296:AV$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AW$296:AW$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AX$296:AX$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AY$296:AY$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!AZ$296:AZ$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BA$296:BA$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BB$296:BB$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BC$296:BC$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BD$296:BD$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BE$296:BE$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BF$296:BF$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BG$296:BG$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BH$296:BH$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BI$296:BI$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BJ$296:BJ$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BK$296:BK$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BL$296:BL$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BM$296:BM$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BN$296:BN$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BO$296:BO$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BP$296:BP$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BQ$296:BQ$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BR$296:BR$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BS$296:BS$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BT$296:BT$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BU$296:BU$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BV$296:BV$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BW$296:BW$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BX$296:BX$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BY$296:BY$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!BZ$296:BZ$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CA$296:CA$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CB$296:CB$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CC$296:CC$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CD$296:CD$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CE$296:CE$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CF$296:CF$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CG$296:CG$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CH$296:CH$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CI$296:CI$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CJ$296:CJ$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CK$296:CK$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CL$296:CL$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CM$296:CM$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CN$296:CN$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CO$296:CO$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CP$296:CP$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CQ$296:CQ$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CR$296:CR$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CS$296:CS$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CT$296:CT$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CU$296:CU$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CV$296:CV$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CW$296:CW$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CX$296:CX$345, $E319)","v":0},{"$f":"INDEX('Capital base input'!CY$296:CY$345, $E319)","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2022-23",null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(O$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:N389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(P$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:O389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(Q$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:P389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(R$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:Q389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(S$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:R389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(T$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:S389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(U$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:T389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(V$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:U389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(W$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:V389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(X$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:W389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(Y$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:X389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(Z$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:Y389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AA$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:Z389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AB$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AA389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AC$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AB389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AD$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AC389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AE$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AD389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AF$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AE389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AG$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AF389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AH$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AG389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AI$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AH389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AI389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AK$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AJ389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AL$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AK389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AM$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AL389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AN$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AM389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AO$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AN389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AP$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AO389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AP389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AR$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AQ389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AS$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AR389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AT$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AS389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AU$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AT389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AV$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AU389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AW$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AV389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AX$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AW389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AY$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AX389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AY389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BA$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:AZ389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BB$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BA389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BC$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BB389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BD$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BC389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BE$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BD389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BF$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BE389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BG$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BF389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BH$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BG389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BI$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BH389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BI389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BK$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BJ389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BL$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BK389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BM$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BL389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BN$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BM389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BO$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BN389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BP$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BO389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BP389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BR$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BQ389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BS$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BR389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BT$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BS389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BU$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BT389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BV$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BU389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BW$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BV389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BX$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BW389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BY$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BX389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BY389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CA$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:BZ389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CB$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CA389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CC$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CB389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CD$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CC389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CE$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CD389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CF$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CE389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CG$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CF389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CH$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CG389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CI$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CH389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CI389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CK$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CJ389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CL$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CK389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CM$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CL389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CN$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CM389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CO$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CN389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CP$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CO389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CP389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CR$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CQ389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CS$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CR389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CT$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CS389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CU$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CT389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CV$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CU389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CW$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CV389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CX$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CW389)))","v":0},{"$f":"IF(OR(OFFSET($G368, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=0, OFFSET($G369, -$E372, $E373)=\"n/a\"), 0, IF(CY$5<=OFFSET($G369, -$E372, $E373)+$E373, IFERROR(OFFSET($G368, -$E372, $E373)/OFFSET($G369, -$E372, $E373), 0), OFFSET($G368, -$E372, $E373)-SUM($G389:CX389)))","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2025-26",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(R$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:Q431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(S$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:R431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(T$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:S431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(U$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:T431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(V$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:U431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(W$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:V431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(X$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:W431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(Y$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:X431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(Z$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:Y431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AA$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:Z431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AB$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AA431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AC$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AB431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AD$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AC431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AE$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AD431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AF$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AE431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AG$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AF431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AH$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AG431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AI$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AH431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AI431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AK$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AJ431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AL$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AK431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AM$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AL431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AN$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AM431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AO$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AN431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AP$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AO431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AP431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AR$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AQ431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AS$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AR431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AT$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AS431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AU$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AT431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AV$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AU431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AW$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AV431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AX$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AW431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AY$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AX431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AY431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BA$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:AZ431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BB$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BA431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BC$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BB431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BD$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BC431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BE$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BD431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BF$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BE431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BG$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BF431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BH$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BG431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BI$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BH431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BI431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BK$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BJ431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BL$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BK431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BM$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BL431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BN$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BM431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BO$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BN431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BP$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BO431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BP431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BR$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BQ431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BS$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BR431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BT$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BS431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BU$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BT431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BV$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BU431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BW$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BV431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BX$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BW431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BY$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BX431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BY431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CA$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:BZ431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CB$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CA431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CC$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CB431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CD$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CC431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CE$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CD431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CF$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CE431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CG$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CF431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CH$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CG431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CI$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CH431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CI431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CK$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CJ431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CL$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CK431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CM$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CL431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CN$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CM431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CO$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CN431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CP$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CO431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CP431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CR$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CQ431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CS$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CR431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CT$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CS431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CU$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CT431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CV$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CU431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CW$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CV431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CX$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CW431)))","v":0},{"$f":"IF(OR(OFFSET($G410, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=0, OFFSET($G411, -$E414, $E415)=\"n/a\"), 0, IF(CY$5<=OFFSET($G411, -$E414, $E415)+$E415, IFERROR(OFFSET($G410, -$E414, $E415)/OFFSET($G411, -$E414, $E415), 0), OFFSET($G410, -$E414, $E415)-SUM($G431:CX431)))","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$189:$G$238, $E475)=\"\", IF($G475=0, 0, F476), INDEX('Capital base input'!$G$189:$G$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!H$189:H$238, $E475)=\"\", G476, INDEX('Capital base input'!H$189:H$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!I$189:I$238, $E475)=\"\", H476, INDEX('Capital base input'!I$189:I$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!J$189:J$238, $E475)=\"\", I476, INDEX('Capital base input'!J$189:J$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!K$189:K$238, $E475)=\"\", J476, INDEX('Capital base input'!K$189:K$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!L$189:L$238, $E475)=\"\", K476, INDEX('Capital base input'!L$189:L$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!M$189:M$238, $E475)=\"\", L476, INDEX('Capital base input'!M$189:M$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!N$189:N$238, $E475)=\"\", M476, INDEX('Capital base input'!N$189:N$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!O$189:O$238, $E475)=\"\", N476, INDEX('Capital base input'!O$189:O$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!P$189:P$238, $E475)=\"\", O476, INDEX('Capital base input'!P$189:P$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!Q$189:Q$238, $E475)=\"\", P476, INDEX('Capital base input'!Q$189:Q$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!R$189:R$238, $E475)=\"\", Q476, INDEX('Capital base input'!R$189:R$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!S$189:S$238, $E475)=\"\", R476, INDEX('Capital base input'!S$189:S$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!T$189:T$238, $E475)=\"\", S476, INDEX('Capital base input'!T$189:T$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!U$189:U$238, $E475)=\"\", T476, INDEX('Capital base input'!U$189:U$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!V$189:V$238, $E475)=\"\", U476, INDEX('Capital base input'!V$189:V$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!W$189:W$238, $E475)=\"\", V476, INDEX('Capital base input'!W$189:W$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!X$189:X$238, $E475)=\"\", W476, INDEX('Capital base input'!X$189:X$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!Y$189:Y$238, $E475)=\"\", X476, INDEX('Capital base input'!Y$189:Y$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!Z$189:Z$238, $E475)=\"\", Y476, INDEX('Capital base input'!Z$189:Z$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AA$189:AA$238, $E475)=\"\", Z476, INDEX('Capital base input'!AA$189:AA$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AB$189:AB$238, $E475)=\"\", AA476, INDEX('Capital base input'!AB$189:AB$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AC$189:AC$238, $E475)=\"\", AB476, INDEX('Capital base input'!AC$189:AC$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AD$189:AD$238, $E475)=\"\", AC476, INDEX('Capital base input'!AD$189:AD$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AE$189:AE$238, $E475)=\"\", AD476, INDEX('Capital base input'!AE$189:AE$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AF$189:AF$238, $E475)=\"\", AE476, INDEX('Capital base input'!AF$189:AF$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AG$189:AG$238, $E475)=\"\", AF476, INDEX('Capital base input'!AG$189:AG$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AH$189:AH$238, $E475)=\"\", AG476, INDEX('Capital base input'!AH$189:AH$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AI$189:AI$238, $E475)=\"\", AH476, INDEX('Capital base input'!AI$189:AI$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AJ$189:AJ$238, $E475)=\"\", AI476, INDEX('Capital base input'!AJ$189:AJ$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AK$189:AK$238, $E475)=\"\", AJ476, INDEX('Capital base input'!AK$189:AK$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AL$189:AL$238, $E475)=\"\", AK476, INDEX('Capital base input'!AL$189:AL$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AM$189:AM$238, $E475)=\"\", AL476, INDEX('Capital base input'!AM$189:AM$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AN$189:AN$238, $E475)=\"\", AM476, INDEX('Capital base input'!AN$189:AN$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AO$189:AO$238, $E475)=\"\", AN476, INDEX('Capital base input'!AO$189:AO$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AP$189:AP$238, $E475)=\"\", AO476, INDEX('Capital base input'!AP$189:AP$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AQ$189:AQ$238, $E475)=\"\", AP476, INDEX('Capital base input'!AQ$189:AQ$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AR$189:AR$238, $E475)=\"\", AQ476, INDEX('Capital base input'!AR$189:AR$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AS$189:AS$238, $E475)=\"\", AR476, INDEX('Capital base input'!AS$189:AS$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AT$189:AT$238, $E475)=\"\", AS476, INDEX('Capital base input'!AT$189:AT$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AU$189:AU$238, $E475)=\"\", AT476, INDEX('Capital base input'!AU$189:AU$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AV$189:AV$238, $E475)=\"\", AU476, INDEX('Capital base input'!AV$189:AV$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AW$189:AW$238, $E475)=\"\", AV476, INDEX('Capital base input'!AW$189:AW$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AX$189:AX$238, $E475)=\"\", AW476, INDEX('Capital base input'!AX$189:AX$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AY$189:AY$238, $E475)=\"\", AX476, INDEX('Capital base input'!AY$189:AY$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!AZ$189:AZ$238, $E475)=\"\", AY476, INDEX('Capital base input'!AZ$189:AZ$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BA$189:BA$238, $E475)=\"\", AZ476, INDEX('Capital base input'!BA$189:BA$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BB$189:BB$238, $E475)=\"\", BA476, INDEX('Capital base input'!BB$189:BB$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BC$189:BC$238, $E475)=\"\", BB476, INDEX('Capital base input'!BC$189:BC$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BD$189:BD$238, $E475)=\"\", BC476, INDEX('Capital base input'!BD$189:BD$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BE$189:BE$238, $E475)=\"\", BD476, INDEX('Capital base input'!BE$189:BE$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BF$189:BF$238, $E475)=\"\", BE476, INDEX('Capital base input'!BF$189:BF$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BG$189:BG$238, $E475)=\"\", BF476, INDEX('Capital base input'!BG$189:BG$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BH$189:BH$238, $E475)=\"\", BG476, INDEX('Capital base input'!BH$189:BH$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BI$189:BI$238, $E475)=\"\", BH476, INDEX('Capital base input'!BI$189:BI$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BJ$189:BJ$238, $E475)=\"\", BI476, INDEX('Capital base input'!BJ$189:BJ$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BK$189:BK$238, $E475)=\"\", BJ476, INDEX('Capital base input'!BK$189:BK$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BL$189:BL$238, $E475)=\"\", BK476, INDEX('Capital base input'!BL$189:BL$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BM$189:BM$238, $E475)=\"\", BL476, INDEX('Capital base input'!BM$189:BM$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BN$189:BN$238, $E475)=\"\", BM476, INDEX('Capital base input'!BN$189:BN$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BO$189:BO$238, $E475)=\"\", BN476, INDEX('Capital base input'!BO$189:BO$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BP$189:BP$238, $E475)=\"\", BO476, INDEX('Capital base input'!BP$189:BP$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BQ$189:BQ$238, $E475)=\"\", BP476, INDEX('Capital base input'!BQ$189:BQ$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BR$189:BR$238, $E475)=\"\", BQ476, INDEX('Capital base input'!BR$189:BR$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BS$189:BS$238, $E475)=\"\", BR476, INDEX('Capital base input'!BS$189:BS$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BT$189:BT$238, $E475)=\"\", BS476, INDEX('Capital base input'!BT$189:BT$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BU$189:BU$238, $E475)=\"\", BT476, INDEX('Capital base input'!BU$189:BU$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BV$189:BV$238, $E475)=\"\", BU476, INDEX('Capital base input'!BV$189:BV$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BW$189:BW$238, $E475)=\"\", BV476, INDEX('Capital base input'!BW$189:BW$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BX$189:BX$238, $E475)=\"\", BW476, INDEX('Capital base input'!BX$189:BX$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BY$189:BY$238, $E475)=\"\", BX476, INDEX('Capital base input'!BY$189:BY$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!BZ$189:BZ$238, $E475)=\"\", BY476, INDEX('Capital base input'!BZ$189:BZ$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CA$189:CA$238, $E475)=\"\", BZ476, INDEX('Capital base input'!CA$189:CA$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CB$189:CB$238, $E475)=\"\", CA476, INDEX('Capital base input'!CB$189:CB$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CC$189:CC$238, $E475)=\"\", CB476, INDEX('Capital base input'!CC$189:CC$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CD$189:CD$238, $E475)=\"\", CC476, INDEX('Capital base input'!CD$189:CD$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CE$189:CE$238, $E475)=\"\", CD476, INDEX('Capital base input'!CE$189:CE$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CF$189:CF$238, $E475)=\"\", CE476, INDEX('Capital base input'!CF$189:CF$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CG$189:CG$238, $E475)=\"\", CF476, INDEX('Capital base input'!CG$189:CG$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CH$189:CH$238, $E475)=\"\", CG476, INDEX('Capital base input'!CH$189:CH$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CI$189:CI$238, $E475)=\"\", CH476, INDEX('Capital base input'!CI$189:CI$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CJ$189:CJ$238, $E475)=\"\", CI476, INDEX('Capital base input'!CJ$189:CJ$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CK$189:CK$238, $E475)=\"\", CJ476, INDEX('Capital base input'!CK$189:CK$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CL$189:CL$238, $E475)=\"\", CK476, INDEX('Capital base input'!CL$189:CL$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CM$189:CM$238, $E475)=\"\", CL476, INDEX('Capital base input'!CM$189:CM$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CN$189:CN$238, $E475)=\"\", CM476, INDEX('Capital base input'!CN$189:CN$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CO$189:CO$238, $E475)=\"\", CN476, INDEX('Capital base input'!CO$189:CO$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CP$189:CP$238, $E475)=\"\", CO476, INDEX('Capital base input'!CP$189:CP$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CQ$189:CQ$238, $E475)=\"\", CP476, INDEX('Capital base input'!CQ$189:CQ$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CR$189:CR$238, $E475)=\"\", CQ476, INDEX('Capital base input'!CR$189:CR$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CS$189:CS$238, $E475)=\"\", CR476, INDEX('Capital base input'!CS$189:CS$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CT$189:CT$238, $E475)=\"\", CS476, INDEX('Capital base input'!CT$189:CT$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CU$189:CU$238, $E475)=\"\", CT476, INDEX('Capital base input'!CU$189:CU$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CV$189:CV$238, $E475)=\"\", CU476, INDEX('Capital base input'!CV$189:CV$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CW$189:CW$238, $E475)=\"\", CV476, INDEX('Capital base input'!CW$189:CW$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CX$189:CX$238, $E475)=\"\", CW476, INDEX('Capital base input'!CX$189:CX$238, $E475))","v":0},{"$f":"IF(INDEX('Capital base input'!CY$189:CY$238, $E475)=\"\", CX476, INDEX('Capital base input'!CY$189:CY$238, $E475))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2022-23",null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(O$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:N506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(P$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:O506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(Q$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:P506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(R$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:Q506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(S$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:R506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(T$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:S506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(U$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:T506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(V$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:U506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(W$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:V506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(X$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:W506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(Y$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:X506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(Z$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:Y506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AA$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:Z506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AB$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AA506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AC$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AB506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AD$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AC506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AE$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AD506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AF$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AE506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AG$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AF506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AH$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AG506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AI$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AH506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AI506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AK$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AJ506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AL$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AK506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AM$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AL506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AN$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AM506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AO$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AN506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AP$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AO506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AP506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AR$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AQ506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AS$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AR506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AT$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AS506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AU$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AT506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AV$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AU506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AW$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AV506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AX$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AW506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AY$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AX506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AY506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BA$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:AZ506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BB$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BA506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BC$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BB506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BD$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BC506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BE$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BD506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BF$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BE506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BG$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BF506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BH$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BG506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BI$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BH506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BI506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BK$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BJ506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BL$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BK506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BM$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BL506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BN$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BM506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BO$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BN506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BP$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BO506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BP506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BR$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BQ506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BS$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BR506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BT$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BS506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BU$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BT506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BV$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BU506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BW$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BV506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BX$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BW506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BY$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BX506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BY506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CA$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:BZ506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CB$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CA506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CC$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CB506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CD$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CC506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CE$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CD506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CF$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CE506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CG$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CF506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CH$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CG506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CI$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CH506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CI506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CK$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CJ506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CL$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CK506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CM$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CL506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CN$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CM506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CO$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CN506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CP$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CO506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CP506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CR$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CQ506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CS$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CR506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CT$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CS506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CU$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CT506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CV$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CU506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CW$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CV506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CX$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CW506)))","v":0},{"$f":"IF(OR(OFFSET($G485, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=0, OFFSET($G486, -$E489, $E490)=\"n/a\"), 0, IF(CY$5<=OFFSET($G486, -$E489, $E490)+$E490, IFERROR(OFFSET($G485, -$E489, $E490)/OFFSET($G486, -$E489, $E490), 0), OFFSET($G485, -$E489, $E490)-SUM($G506:CX506)))","v":0}]
[null,null,null,null,{"$f":"E522+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E523)","v":"Depreciation of net capex 2016-17"},null,{"$f":"IF('Capital base input'!H$22=\"No\",IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>H$5,IFERROR(((OFFSET($G515,-$E523,$E523)*0.5)/(OFFSET($G516,-$E523,$E523))),0),((OFFSET($G515,-$E523,$E523)*0.5)-SUM($G523:G523)))), \"\")","v":""},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>I$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:H523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>J$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:I523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>K$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:J523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>L$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:K523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>M$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:L523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>N$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:M523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>O$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:N523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>P$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:O523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>Q$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:P523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>R$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:Q523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>S$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:R523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>T$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:S523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>U$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:T523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>V$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:U523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>W$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:V523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>X$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:W523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>Y$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:X523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>Z$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:Y523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AA$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:Z523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AB$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AA523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AC$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AB523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AD$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AC523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AE$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AD523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AF$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AE523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AG$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AF523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AH$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AG523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AI$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AH523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AJ$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AI523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AK$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AJ523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AL$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AK523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AM$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AL523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AN$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AM523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AO$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AN523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AP$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AO523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AQ$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AP523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AR$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AQ523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AS$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AR523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AT$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AS523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AU$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AT523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AV$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AU523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AW$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AV523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AX$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AW523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AY$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AX523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>AZ$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AY523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BA$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:AZ523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BB$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BA523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BC$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BB523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BD$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BC523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BE$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BD523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BF$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BE523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BG$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BF523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BH$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BG523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BI$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BH523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BJ$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BI523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BK$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BJ523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BL$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BK523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BM$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BL523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BN$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BM523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BO$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BN523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BP$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BO523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BQ$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BP523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BR$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BQ523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BS$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BR523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BT$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BS523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BU$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BT523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BV$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BU523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BW$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BV523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BX$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BW523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BY$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BX523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>BZ$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BY523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CA$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:BZ523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CB$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CA523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CC$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CB523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CD$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CC523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CE$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CD523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CF$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CE523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CG$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CF523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CH$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CG523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CI$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CH523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CJ$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CI523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CK$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CJ523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CL$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CK523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CM$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CL523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CN$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CM523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CO$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CN523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CP$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CO523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CQ$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CP523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CR$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CQ523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CS$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CR523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CT$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CS523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CU$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CT523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CV$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CU523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CW$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CV523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CX$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CW523))))","v":0},{"$f":"IF(OFFSET($G516, -$E523, $E523)=\"n/a\",0,IF(OFFSET($G516,-$E523,$E523)+$E523>CY$5,IFERROR((OFFSET($G515,-$E523,$E523)/(OFFSET($G516,-$E523,$E523))),0),(OFFSET($G515,-$E523,$E523)-SUM($G523:CX523))))","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$189:$G$238, $E553)=\"\", IF($G553=0, 0, F554), INDEX('Capital base input'!$G$189:$G$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!H$189:H$238, $E553)=\"\", G554, INDEX('Capital base input'!H$189:H$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!I$189:I$238, $E553)=\"\", H554, INDEX('Capital base input'!I$189:I$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!J$189:J$238, $E553)=\"\", I554, INDEX('Capital base input'!J$189:J$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!K$189:K$238, $E553)=\"\", J554, INDEX('Capital base input'!K$189:K$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!L$189:L$238, $E553)=\"\", K554, INDEX('Capital base input'!L$189:L$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!M$189:M$238, $E553)=\"\", L554, INDEX('Capital base input'!M$189:M$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!N$189:N$238, $E553)=\"\", M554, INDEX('Capital base input'!N$189:N$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!O$189:O$238, $E553)=\"\", N554, INDEX('Capital base input'!O$189:O$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!P$189:P$238, $E553)=\"\", O554, INDEX('Capital base input'!P$189:P$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!Q$189:Q$238, $E553)=\"\", P554, INDEX('Capital base input'!Q$189:Q$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!R$189:R$238, $E553)=\"\", Q554, INDEX('Capital base input'!R$189:R$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!S$189:S$238, $E553)=\"\", R554, INDEX('Capital base input'!S$189:S$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!T$189:T$238, $E553)=\"\", S554, INDEX('Capital base input'!T$189:T$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!U$189:U$238, $E553)=\"\", T554, INDEX('Capital base input'!U$189:U$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!V$189:V$238, $E553)=\"\", U554, INDEX('Capital base input'!V$189:V$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!W$189:W$238, $E553)=\"\", V554, INDEX('Capital base input'!W$189:W$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!X$189:X$238, $E553)=\"\", W554, INDEX('Capital base input'!X$189:X$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!Y$189:Y$238, $E553)=\"\", X554, INDEX('Capital base input'!Y$189:Y$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!Z$189:Z$238, $E553)=\"\", Y554, INDEX('Capital base input'!Z$189:Z$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AA$189:AA$238, $E553)=\"\", Z554, INDEX('Capital base input'!AA$189:AA$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AB$189:AB$238, $E553)=\"\", AA554, INDEX('Capital base input'!AB$189:AB$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AC$189:AC$238, $E553)=\"\", AB554, INDEX('Capital base input'!AC$189:AC$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AD$189:AD$238, $E553)=\"\", AC554, INDEX('Capital base input'!AD$189:AD$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AE$189:AE$238, $E553)=\"\", AD554, INDEX('Capital base input'!AE$189:AE$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AF$189:AF$238, $E553)=\"\", AE554, INDEX('Capital base input'!AF$189:AF$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AG$189:AG$238, $E553)=\"\", AF554, INDEX('Capital base input'!AG$189:AG$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AH$189:AH$238, $E553)=\"\", AG554, INDEX('Capital base input'!AH$189:AH$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AI$189:AI$238, $E553)=\"\", AH554, INDEX('Capital base input'!AI$189:AI$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AJ$189:AJ$238, $E553)=\"\", AI554, INDEX('Capital base input'!AJ$189:AJ$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AK$189:AK$238, $E553)=\"\", AJ554, INDEX('Capital base input'!AK$189:AK$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AL$189:AL$238, $E553)=\"\", AK554, INDEX('Capital base input'!AL$189:AL$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AM$189:AM$238, $E553)=\"\", AL554, INDEX('Capital base input'!AM$189:AM$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AN$189:AN$238, $E553)=\"\", AM554, INDEX('Capital base input'!AN$189:AN$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AO$189:AO$238, $E553)=\"\", AN554, INDEX('Capital base input'!AO$189:AO$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AP$189:AP$238, $E553)=\"\", AO554, INDEX('Capital base input'!AP$189:AP$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AQ$189:AQ$238, $E553)=\"\", AP554, INDEX('Capital base input'!AQ$189:AQ$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AR$189:AR$238, $E553)=\"\", AQ554, INDEX('Capital base input'!AR$189:AR$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AS$189:AS$238, $E553)=\"\", AR554, INDEX('Capital base input'!AS$189:AS$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AT$189:AT$238, $E553)=\"\", AS554, INDEX('Capital base input'!AT$189:AT$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AU$189:AU$238, $E553)=\"\", AT554, INDEX('Capital base input'!AU$189:AU$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AV$189:AV$238, $E553)=\"\", AU554, INDEX('Capital base input'!AV$189:AV$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AW$189:AW$238, $E553)=\"\", AV554, INDEX('Capital base input'!AW$189:AW$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AX$189:AX$238, $E553)=\"\", AW554, INDEX('Capital base input'!AX$189:AX$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AY$189:AY$238, $E553)=\"\", AX554, INDEX('Capital base input'!AY$189:AY$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!AZ$189:AZ$238, $E553)=\"\", AY554, INDEX('Capital base input'!AZ$189:AZ$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BA$189:BA$238, $E553)=\"\", AZ554, INDEX('Capital base input'!BA$189:BA$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BB$189:BB$238, $E553)=\"\", BA554, INDEX('Capital base input'!BB$189:BB$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BC$189:BC$238, $E553)=\"\", BB554, INDEX('Capital base input'!BC$189:BC$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BD$189:BD$238, $E553)=\"\", BC554, INDEX('Capital base input'!BD$189:BD$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BE$189:BE$238, $E553)=\"\", BD554, INDEX('Capital base input'!BE$189:BE$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BF$189:BF$238, $E553)=\"\", BE554, INDEX('Capital base input'!BF$189:BF$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BG$189:BG$238, $E553)=\"\", BF554, INDEX('Capital base input'!BG$189:BG$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BH$189:BH$238, $E553)=\"\", BG554, INDEX('Capital base input'!BH$189:BH$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BI$189:BI$238, $E553)=\"\", BH554, INDEX('Capital base input'!BI$189:BI$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BJ$189:BJ$238, $E553)=\"\", BI554, INDEX('Capital base input'!BJ$189:BJ$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BK$189:BK$238, $E553)=\"\", BJ554, INDEX('Capital base input'!BK$189:BK$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BL$189:BL$238, $E553)=\"\", BK554, INDEX('Capital base input'!BL$189:BL$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BM$189:BM$238, $E553)=\"\", BL554, INDEX('Capital base input'!BM$189:BM$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BN$189:BN$238, $E553)=\"\", BM554, INDEX('Capital base input'!BN$189:BN$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BO$189:BO$238, $E553)=\"\", BN554, INDEX('Capital base input'!BO$189:BO$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BP$189:BP$238, $E553)=\"\", BO554, INDEX('Capital base input'!BP$189:BP$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BQ$189:BQ$238, $E553)=\"\", BP554, INDEX('Capital base input'!BQ$189:BQ$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BR$189:BR$238, $E553)=\"\", BQ554, INDEX('Capital base input'!BR$189:BR$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BS$189:BS$238, $E553)=\"\", BR554, INDEX('Capital base input'!BS$189:BS$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BT$189:BT$238, $E553)=\"\", BS554, INDEX('Capital base input'!BT$189:BT$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BU$189:BU$238, $E553)=\"\", BT554, INDEX('Capital base input'!BU$189:BU$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BV$189:BV$238, $E553)=\"\", BU554, INDEX('Capital base input'!BV$189:BV$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BW$189:BW$238, $E553)=\"\", BV554, INDEX('Capital base input'!BW$189:BW$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BX$189:BX$238, $E553)=\"\", BW554, INDEX('Capital base input'!BX$189:BX$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BY$189:BY$238, $E553)=\"\", BX554, INDEX('Capital base input'!BY$189:BY$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!BZ$189:BZ$238, $E553)=\"\", BY554, INDEX('Capital base input'!BZ$189:BZ$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CA$189:CA$238, $E553)=\"\", BZ554, INDEX('Capital base input'!CA$189:CA$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CB$189:CB$238, $E553)=\"\", CA554, INDEX('Capital base input'!CB$189:CB$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CC$189:CC$238, $E553)=\"\", CB554, INDEX('Capital base input'!CC$189:CC$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CD$189:CD$238, $E553)=\"\", CC554, INDEX('Capital base input'!CD$189:CD$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CE$189:CE$238, $E553)=\"\", CD554, INDEX('Capital base input'!CE$189:CE$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CF$189:CF$238, $E553)=\"\", CE554, INDEX('Capital base input'!CF$189:CF$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CG$189:CG$238, $E553)=\"\", CF554, INDEX('Capital base input'!CG$189:CG$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CH$189:CH$238, $E553)=\"\", CG554, INDEX('Capital base input'!CH$189:CH$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CI$189:CI$238, $E553)=\"\", CH554, INDEX('Capital base input'!CI$189:CI$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CJ$189:CJ$238, $E553)=\"\", CI554, INDEX('Capital base input'!CJ$189:CJ$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CK$189:CK$238, $E553)=\"\", CJ554, INDEX('Capital base input'!CK$189:CK$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CL$189:CL$238, $E553)=\"\", CK554, INDEX('Capital base input'!CL$189:CL$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CM$189:CM$238, $E553)=\"\", CL554, INDEX('Capital base input'!CM$189:CM$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CN$189:CN$238, $E553)=\"\", CM554, INDEX('Capital base input'!CN$189:CN$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CO$189:CO$238, $E553)=\"\", CN554, INDEX('Capital base input'!CO$189:CO$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CP$189:CP$238, $E553)=\"\", CO554, INDEX('Capital base input'!CP$189:CP$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CQ$189:CQ$238, $E553)=\"\", CP554, INDEX('Capital base input'!CQ$189:CQ$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CR$189:CR$238, $E553)=\"\", CQ554, INDEX('Capital base input'!CR$189:CR$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CS$189:CS$238, $E553)=\"\", CR554, INDEX('Capital base input'!CS$189:CS$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CT$189:CT$238, $E553)=\"\", CS554, INDEX('Capital base input'!CT$189:CT$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CU$189:CU$238, $E553)=\"\", CT554, INDEX('Capital base input'!CU$189:CU$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CV$189:CV$238, $E553)=\"\", CU554, INDEX('Capital base input'!CV$189:CV$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CW$189:CW$238, $E553)=\"\", CV554, INDEX('Capital base input'!CW$189:CW$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CX$189:CX$238, $E553)=\"\", CW554, INDEX('Capital base input'!CX$189:CX$238, $E553))","v":0},{"$f":"IF(INDEX('Capital base input'!CY$189:CY$238, $E553)=\"\", CX554, INDEX('Capital base input'!CY$189:CY$238, $E553))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2018-19",null,null,null,null,{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(K$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:J619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(L$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:K619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(M$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:L619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(N$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:M619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(O$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:N619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(P$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:O619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(Q$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:P619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(R$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:Q619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(S$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:R619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(T$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:S619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(U$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:T619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(V$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:U619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(W$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:V619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(X$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:W619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(Y$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:X619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(Z$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:Y619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AA$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:Z619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AB$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AA619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AC$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AB619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AD$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AC619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AE$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AD619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AF$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AE619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AG$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AF619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AH$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AG619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AI$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AH619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AI619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AK$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AJ619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AL$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AK619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AM$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AL619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AN$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AM619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AO$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AN619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AP$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AO619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AP619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AR$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AQ619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AS$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AR619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AT$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AS619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AU$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AT619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AV$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AU619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AW$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AV619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AX$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AW619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AY$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AX619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AY619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BA$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:AZ619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BB$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BA619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BC$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BB619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BD$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BC619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BE$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BD619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BF$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BE619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BG$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BF619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BH$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BG619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BI$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BH619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BI619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BK$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BJ619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BL$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BK619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BM$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BL619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BN$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BM619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BO$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BN619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BP$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BO619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BP619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BR$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BQ619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BS$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BR619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BT$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BS619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BU$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BT619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BV$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BU619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BW$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BV619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BX$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BW619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BY$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BX619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BY619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CA$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:BZ619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CB$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CA619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CC$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CB619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CD$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CC619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CE$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CD619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CF$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CE619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CG$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CF619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CH$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CG619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CI$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CH619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CI619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CK$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CJ619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CL$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CK619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CM$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CL619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CN$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CM619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CO$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CN619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CP$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CO619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CP619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CR$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CQ619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CS$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CR619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CT$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CS619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CU$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CT619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CV$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CU619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CW$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CV619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CX$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CW619)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(CY$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G619:CX619)))","v":0}]
[null,null,null,null,7,"Depreciation of net capex 2022-23",null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!N$22=\"No\",IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>N$5,IFERROR(((OFFSET($G638,-$E646,$E646)*0.5)/(OFFSET($G639,-$E646,$E646))),0),((OFFSET($G638,-$E646,$E646)*0.5)-SUM($G646:M646)))), \"\")","v":""},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>O$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:N646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>P$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:O646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>Q$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:P646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>R$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:Q646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>S$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:R646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>T$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:S646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>U$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:T646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>V$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:U646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>W$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:V646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>X$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:W646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>Y$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:X646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>Z$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:Y646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AA$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:Z646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AB$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AA646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AC$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AB646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AD$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AC646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AE$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AD646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AF$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AE646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AG$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AF646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AH$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AG646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AI$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AH646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AJ$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AI646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AK$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AJ646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AL$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AK646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AM$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AL646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AN$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AM646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AO$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AN646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AP$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AO646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AQ$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AP646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AR$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AQ646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AS$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AR646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AT$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AS646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AU$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AT646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AV$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AU646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AW$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AV646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AX$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AW646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AY$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AX646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>AZ$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AY646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BA$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:AZ646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BB$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BA646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BC$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BB646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BD$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BC646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BE$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BD646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BF$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BE646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BG$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BF646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BH$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BG646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BI$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BH646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BJ$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BI646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BK$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BJ646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BL$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BK646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BM$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BL646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BN$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BM646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BO$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BN646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BP$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BO646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BQ$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BP646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BR$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BQ646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BS$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BR646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BT$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BS646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BU$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BT646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BV$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BU646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BW$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BV646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BX$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BW646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BY$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BX646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>BZ$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BY646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CA$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:BZ646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CB$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CA646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CC$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CB646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CD$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CC646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CE$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CD646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CF$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CE646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CG$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CF646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CH$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CG646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CI$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CH646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CJ$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CI646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CK$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CJ646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CL$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CK646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CM$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CL646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CN$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CM646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CO$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CN646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CP$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CO646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CQ$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CP646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CR$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CQ646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CS$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CR646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CT$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CS646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CU$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CT646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CV$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CU646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CW$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CV646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CX$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CW646))))","v":0},{"$f":"IF(OFFSET($G639, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G639,-$E646,$E646)+$E646>CY$5,IFERROR((OFFSET($G638,-$E646,$E646)/(OFFSET($G639,-$E646,$E646))),0),(OFFSET($G638,-$E646,$E646)-SUM($G646:CX646))))","v":0}]
[null,null,null,null,{"$f":"E683","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E690)","v":"Depreciation of t-1 adjustment 2015-16"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:L691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:M691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:N691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:O691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:P691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:Q691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:R691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:S691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:T691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:U691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:V691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:W691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:X691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:Y691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:Z691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AA691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AB691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AC691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AD691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AE691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AF691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AG691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AH691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AI691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AJ691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AK691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AL691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AM691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AN691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AO691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AP691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AQ691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AR691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AS691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AT691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AU691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AV691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AW691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AX691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AY691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:AZ691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BA691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BB691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BC691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BD691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BE691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BF691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BG691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BH691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BI691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BJ691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BK691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BL691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BM691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BN691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BO691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BP691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BQ691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BR691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BS691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BT691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BU691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BV691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BW691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BX691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BY691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:BZ691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CA691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CB691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CC691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CD691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CE691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CF691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CG691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CH691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CI691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CJ691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CK691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CL691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CM691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CN691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CP$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CO691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CQ$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CP691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CR$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CQ691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CS$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CR691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CT$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CS691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CU$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CT691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CV$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CU691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CW$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CV691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CX$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CW691))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G672, -$E678, $E690)=0, 0, IF(CY$5-OFFSET('Capital base input'!$H$11, 0, $E690)<OFFSET($G673, -$E678, $E690)+$E690, OFFSET($G672, -$E678, $E690)/OFFSET($G673, -$E678, $E690), OFFSET($G672, -$E678, $E690)-SUM($G691:CX691))), 0)","v":0}]
[null,null,null,null,{"$f":"E670+1","v":19},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$27:$G$76, $E709)/'Capital base input'!G$15","v":0},{"$f":"(INDEX('Capital base input'!H$27:H$76, $E709)-INDEX('Capital base input'!H$81:H$130, $E709)-INDEX('Capital base input'!H$135:H$184, $E709))/'Capital base input'!H$15*(IF('Capital base input'!H$22=\"Yes\", (1+'Capital base input'!H$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!I$27:I$76, $E709)-INDEX('Capital base input'!I$81:I$130, $E709)-INDEX('Capital base input'!I$135:I$184, $E709))/'Capital base input'!I$15*(IF('Capital base input'!I$22=\"Yes\", (1+'Capital base input'!I$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!J$27:J$76, $E709)-INDEX('Capital base input'!J$81:J$130, $E709)-INDEX('Capital base input'!J$135:J$184, $E709))/'Capital base input'!J$15*(IF('Capital base input'!J$22=\"Yes\", (1+'Capital base input'!J$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!K$27:K$76, $E709)-INDEX('Capital base input'!K$81:K$130, $E709)-INDEX('Capital base input'!K$135:K$184, $E709))/'Capital base input'!K$15*(IF('Capital base input'!K$22=\"Yes\", (1+'Capital base input'!K$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!L$27:L$76, $E709)-INDEX('Capital base input'!L$81:L$130, $E709)-INDEX('Capital base input'!L$135:L$184, $E709))/'Capital base input'!L$15*(IF('Capital base input'!L$22=\"Yes\", (1+'Capital base input'!L$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!M$27:M$76, $E709)-INDEX('Capital base input'!M$81:M$130, $E709)-INDEX('Capital base input'!M$135:M$184, $E709))/'Capital base input'!M$15*(1+'Capital base input'!M$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$27:N$76, $E709)-INDEX('Capital base input'!N$81:N$130, $E709)-INDEX('Capital base input'!N$135:N$184, $E709))/'Capital base input'!N$15*(1+'Capital base input'!N$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$27:O$76, $E709)-INDEX('Capital base input'!O$81:O$130, $E709)-INDEX('Capital base input'!O$135:O$184, $E709))/'Capital base input'!O$15*(1+'Capital base input'!O$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$27:P$76, $E709)-INDEX('Capital base input'!P$81:P$130, $E709)-INDEX('Capital base input'!P$135:P$184, $E709))/'Capital base input'!P$15*(1+'Capital base input'!P$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$27:Q$76, $E709)-INDEX('Capital base input'!Q$81:Q$130, $E709)-INDEX('Capital base input'!Q$135:Q$184, $E709))/'Capital base input'!Q$15*(1+'Capital base input'!Q$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$27:R$76, $E709)-INDEX('Capital base input'!R$81:R$130, $E709)-INDEX('Capital base input'!R$135:R$184, $E709))/'Capital base input'!R$15*(1+'Capital base input'!R$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$27:S$76, $E709)-INDEX('Capital base input'!S$81:S$130, $E709)-INDEX('Capital base input'!S$135:S$184, $E709))/'Capital base input'!S$15*(1+'Capital base input'!S$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$27:T$76, $E709)-INDEX('Capital base input'!T$81:T$130, $E709)-INDEX('Capital base input'!T$135:T$184, $E709))/'Capital base input'!T$15*(1+'Capital base input'!T$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$27:U$76, $E709)-INDEX('Capital base input'!U$81:U$130, $E709)-INDEX('Capital base input'!U$135:U$184, $E709))/'Capital base input'!U$15*(1+'Capital base input'!U$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$27:V$76, $E709)-INDEX('Capital base input'!V$81:V$130, $E709)-INDEX('Capital base input'!V$135:V$184, $E709))/'Capital base input'!V$15*(1+'Capital base input'!V$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$27:W$76, $E709)-INDEX('Capital base input'!W$81:W$130, $E709)-INDEX('Capital base input'!W$135:W$184, $E709))/'Capital base input'!W$15*(1+'Capital base input'!W$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$27:X$76, $E709)-INDEX('Capital base input'!X$81:X$130, $E709)-INDEX('Capital base input'!X$135:X$184, $E709))/'Capital base input'!X$15*(1+'Capital base input'!X$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$27:Y$76, $E709)-INDEX('Capital base input'!Y$81:Y$130, $E709)-INDEX('Capital base input'!Y$135:Y$184, $E709))/'Capital base input'!Y$15*(1+'Capital base input'!Y$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$27:Z$76, $E709)-INDEX('Capital base input'!Z$81:Z$130, $E709)-INDEX('Capital base input'!Z$135:Z$184, $E709))/'Capital base input'!Z$15*(1+'Capital base input'!Z$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$27:AA$76, $E709)-INDEX('Capital base input'!AA$81:AA$130, $E709)-INDEX('Capital base input'!AA$135:AA$184, $E709))/'Capital base input'!AA$15*(1+'Capital base input'!AA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$27:AB$76, $E709)-INDEX('Capital base input'!AB$81:AB$130, $E709)-INDEX('Capital base input'!AB$135:AB$184, $E709))/'Capital base input'!AB$15*(1+'Capital base input'!AB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$27:AC$76, $E709)-INDEX('Capital base input'!AC$81:AC$130, $E709)-INDEX('Capital base input'!AC$135:AC$184, $E709))/'Capital base input'!AC$15*(1+'Capital base input'!AC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$27:AD$76, $E709)-INDEX('Capital base input'!AD$81:AD$130, $E709)-INDEX('Capital base input'!AD$135:AD$184, $E709))/'Capital base input'!AD$15*(1+'Capital base input'!AD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$27:AE$76, $E709)-INDEX('Capital base input'!AE$81:AE$130, $E709)-INDEX('Capital base input'!AE$135:AE$184, $E709))/'Capital base input'!AE$15*(1+'Capital base input'!AE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$27:AF$76, $E709)-INDEX('Capital base input'!AF$81:AF$130, $E709)-INDEX('Capital base input'!AF$135:AF$184, $E709))/'Capital base input'!AF$15*(1+'Capital base input'!AF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$27:AG$76, $E709)-INDEX('Capital base input'!AG$81:AG$130, $E709)-INDEX('Capital base input'!AG$135:AG$184, $E709))/'Capital base input'!AG$15*(1+'Capital base input'!AG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$27:AH$76, $E709)-INDEX('Capital base input'!AH$81:AH$130, $E709)-INDEX('Capital base input'!AH$135:AH$184, $E709))/'Capital base input'!AH$15*(1+'Capital base input'!AH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$27:AI$76, $E709)-INDEX('Capital base input'!AI$81:AI$130, $E709)-INDEX('Capital base input'!AI$135:AI$184, $E709))/'Capital base input'!AI$15*(1+'Capital base input'!AI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$27:AJ$76, $E709)-INDEX('Capital base input'!AJ$81:AJ$130, $E709)-INDEX('Capital base input'!AJ$135:AJ$184, $E709))/'Capital base input'!AJ$15*(1+'Capital base input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$27:AK$76, $E709)-INDEX('Capital base input'!AK$81:AK$130, $E709)-INDEX('Capital base input'!AK$135:AK$184, $E709))/'Capital base input'!AK$15*(1+'Capital base input'!AK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$27:AL$76, $E709)-INDEX('Capital base input'!AL$81:AL$130, $E709)-INDEX('Capital base input'!AL$135:AL$184, $E709))/'Capital base input'!AL$15*(1+'Capital base input'!AL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$27:AM$76, $E709)-INDEX('Capital base input'!AM$81:AM$130, $E709)-INDEX('Capital base input'!AM$135:AM$184, $E709))/'Capital base input'!AM$15*(1+'Capital base input'!AM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$27:AN$76, $E709)-INDEX('Capital base input'!AN$81:AN$130, $E709)-INDEX('Capital base input'!AN$135:AN$184, $E709))/'Capital base input'!AN$15*(1+'Capital base input'!AN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$27:AO$76, $E709)-INDEX('Capital base input'!AO$81:AO$130, $E709)-INDEX('Capital base input'!AO$135:AO$184, $E709))/'Capital base input'!AO$15*(1+'Capital base input'!AO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$27:AP$76, $E709)-INDEX('Capital base input'!AP$81:AP$130, $E709)-INDEX('Capital base input'!AP$135:AP$184, $E709))/'Capital base input'!AP$15*(1+'Capital base input'!AP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$27:AQ$76, $E709)-INDEX('Capital base input'!AQ$81:AQ$130, $E709)-INDEX('Capital base input'!AQ$135:AQ$184, $E709))/'Capital base input'!AQ$15*(1+'Capital base input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$27:AR$76, $E709)-INDEX('Capital base input'!AR$81:AR$130, $E709)-INDEX('Capital base input'!AR$135:AR$184, $E709))/'Capital base input'!AR$15*(1+'Capital base input'!AR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$27:AS$76, $E709)-INDEX('Capital base input'!AS$81:AS$130, $E709)-INDEX('Capital base input'!AS$135:AS$184, $E709))/'Capital base input'!AS$15*(1+'Capital base input'!AS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$27:AT$76, $E709)-INDEX('Capital base input'!AT$81:AT$130, $E709)-INDEX('Capital base input'!AT$135:AT$184, $E709))/'Capital base input'!AT$15*(1+'Capital base input'!AT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$27:AU$76, $E709)-INDEX('Capital base input'!AU$81:AU$130, $E709)-INDEX('Capital base input'!AU$135:AU$184, $E709))/'Capital base input'!AU$15*(1+'Capital base input'!AU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$27:AV$76, $E709)-INDEX('Capital base input'!AV$81:AV$130, $E709)-INDEX('Capital base input'!AV$135:AV$184, $E709))/'Capital base input'!AV$15*(1+'Capital base input'!AV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$27:AW$76, $E709)-INDEX('Capital base input'!AW$81:AW$130, $E709)-INDEX('Capital base input'!AW$135:AW$184, $E709))/'Capital base input'!AW$15*(1+'Capital base input'!AW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$27:AX$76, $E709)-INDEX('Capital base input'!AX$81:AX$130, $E709)-INDEX('Capital base input'!AX$135:AX$184, $E709))/'Capital base input'!AX$15*(1+'Capital base input'!AX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$27:AY$76, $E709)-INDEX('Capital base input'!AY$81:AY$130, $E709)-INDEX('Capital base input'!AY$135:AY$184, $E709))/'Capital base input'!AY$15*(1+'Capital base input'!AY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$27:AZ$76, $E709)-INDEX('Capital base input'!AZ$81:AZ$130, $E709)-INDEX('Capital base input'!AZ$135:AZ$184, $E709))/'Capital base input'!AZ$15*(1+'Capital base input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$27:BA$76, $E709)-INDEX('Capital base input'!BA$81:BA$130, $E709)-INDEX('Capital base input'!BA$135:BA$184, $E709))/'Capital base input'!BA$15*(1+'Capital base input'!BA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$27:BB$76, $E709)-INDEX('Capital base input'!BB$81:BB$130, $E709)-INDEX('Capital base input'!BB$135:BB$184, $E709))/'Capital base input'!BB$15*(1+'Capital base input'!BB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$27:BC$76, $E709)-INDEX('Capital base input'!BC$81:BC$130, $E709)-INDEX('Capital base input'!BC$135:BC$184, $E709))/'Capital base input'!BC$15*(1+'Capital base input'!BC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$27:BD$76, $E709)-INDEX('Capital base input'!BD$81:BD$130, $E709)-INDEX('Capital base input'!BD$135:BD$184, $E709))/'Capital base input'!BD$15*(1+'Capital base input'!BD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$27:BE$76, $E709)-INDEX('Capital base input'!BE$81:BE$130, $E709)-INDEX('Capital base input'!BE$135:BE$184, $E709))/'Capital base input'!BE$15*(1+'Capital base input'!BE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$27:BF$76, $E709)-INDEX('Capital base input'!BF$81:BF$130, $E709)-INDEX('Capital base input'!BF$135:BF$184, $E709))/'Capital base input'!BF$15*(1+'Capital base input'!BF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$27:BG$76, $E709)-INDEX('Capital base input'!BG$81:BG$130, $E709)-INDEX('Capital base input'!BG$135:BG$184, $E709))/'Capital base input'!BG$15*(1+'Capital base input'!BG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$27:BH$76, $E709)-INDEX('Capital base input'!BH$81:BH$130, $E709)-INDEX('Capital base input'!BH$135:BH$184, $E709))/'Capital base input'!BH$15*(1+'Capital base input'!BH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$27:BI$76, $E709)-INDEX('Capital base input'!BI$81:BI$130, $E709)-INDEX('Capital base input'!BI$135:BI$184, $E709))/'Capital base input'!BI$15*(1+'Capital base input'!BI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$27:BJ$76, $E709)-INDEX('Capital base input'!BJ$81:BJ$130, $E709)-INDEX('Capital base input'!BJ$135:BJ$184, $E709))/'Capital base input'!BJ$15*(1+'Capital base input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$27:BK$76, $E709)-INDEX('Capital base input'!BK$81:BK$130, $E709)-INDEX('Capital base input'!BK$135:BK$184, $E709))/'Capital base input'!BK$15*(1+'Capital base input'!BK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$27:BL$76, $E709)-INDEX('Capital base input'!BL$81:BL$130, $E709)-INDEX('Capital base input'!BL$135:BL$184, $E709))/'Capital base input'!BL$15*(1+'Capital base input'!BL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$27:BM$76, $E709)-INDEX('Capital base input'!BM$81:BM$130, $E709)-INDEX('Capital base input'!BM$135:BM$184, $E709))/'Capital base input'!BM$15*(1+'Capital base input'!BM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$27:BN$76, $E709)-INDEX('Capital base input'!BN$81:BN$130, $E709)-INDEX('Capital base input'!BN$135:BN$184, $E709))/'Capital base input'!BN$15*(1+'Capital base input'!BN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$27:BO$76, $E709)-INDEX('Capital base input'!BO$81:BO$130, $E709)-INDEX('Capital base input'!BO$135:BO$184, $E709))/'Capital base input'!BO$15*(1+'Capital base input'!BO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$27:BP$76, $E709)-INDEX('Capital base input'!BP$81:BP$130, $E709)-INDEX('Capital base input'!BP$135:BP$184, $E709))/'Capital base input'!BP$15*(1+'Capital base input'!BP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$27:BQ$76, $E709)-INDEX('Capital base input'!BQ$81:BQ$130, $E709)-INDEX('Capital base input'!BQ$135:BQ$184, $E709))/'Capital base input'!BQ$15*(1+'Capital base input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$27:BR$76, $E709)-INDEX('Capital base input'!BR$81:BR$130, $E709)-INDEX('Capital base input'!BR$135:BR$184, $E709))/'Capital base input'!BR$15*(1+'Capital base input'!BR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$27:BS$76, $E709)-INDEX('Capital base input'!BS$81:BS$130, $E709)-INDEX('Capital base input'!BS$135:BS$184, $E709))/'Capital base input'!BS$15*(1+'Capital base input'!BS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$27:BT$76, $E709)-INDEX('Capital base input'!BT$81:BT$130, $E709)-INDEX('Capital base input'!BT$135:BT$184, $E709))/'Capital base input'!BT$15*(1+'Capital base input'!BT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$27:BU$76, $E709)-INDEX('Capital base input'!BU$81:BU$130, $E709)-INDEX('Capital base input'!BU$135:BU$184, $E709))/'Capital base input'!BU$15*(1+'Capital base input'!BU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$27:BV$76, $E709)-INDEX('Capital base input'!BV$81:BV$130, $E709)-INDEX('Capital base input'!BV$135:BV$184, $E709))/'Capital base input'!BV$15*(1+'Capital base input'!BV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$27:BW$76, $E709)-INDEX('Capital base input'!BW$81:BW$130, $E709)-INDEX('Capital base input'!BW$135:BW$184, $E709))/'Capital base input'!BW$15*(1+'Capital base input'!BW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$27:BX$76, $E709)-INDEX('Capital base input'!BX$81:BX$130, $E709)-INDEX('Capital base input'!BX$135:BX$184, $E709))/'Capital base input'!BX$15*(1+'Capital base input'!BX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$27:BY$76, $E709)-INDEX('Capital base input'!BY$81:BY$130, $E709)-INDEX('Capital base input'!BY$135:BY$184, $E709))/'Capital base input'!BY$15*(1+'Capital base input'!BY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$27:BZ$76, $E709)-INDEX('Capital base input'!BZ$81:BZ$130, $E709)-INDEX('Capital base input'!BZ$135:BZ$184, $E709))/'Capital base input'!BZ$15*(1+'Capital base input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$27:CA$76, $E709)-INDEX('Capital base input'!CA$81:CA$130, $E709)-INDEX('Capital base input'!CA$135:CA$184, $E709))/'Capital base input'!CA$15*(1+'Capital base input'!CA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$27:CB$76, $E709)-INDEX('Capital base input'!CB$81:CB$130, $E709)-INDEX('Capital base input'!CB$135:CB$184, $E709))/'Capital base input'!CB$15*(1+'Capital base input'!CB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$27:CC$76, $E709)-INDEX('Capital base input'!CC$81:CC$130, $E709)-INDEX('Capital base input'!CC$135:CC$184, $E709))/'Capital base input'!CC$15*(1+'Capital base input'!CC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$27:CD$76, $E709)-INDEX('Capital base input'!CD$81:CD$130, $E709)-INDEX('Capital base input'!CD$135:CD$184, $E709))/'Capital base input'!CD$15*(1+'Capital base input'!CD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$27:CE$76, $E709)-INDEX('Capital base input'!CE$81:CE$130, $E709)-INDEX('Capital base input'!CE$135:CE$184, $E709))/'Capital base input'!CE$15*(1+'Capital base input'!CE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$27:CF$76, $E709)-INDEX('Capital base input'!CF$81:CF$130, $E709)-INDEX('Capital base input'!CF$135:CF$184, $E709))/'Capital base input'!CF$15*(1+'Capital base input'!CF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$27:CG$76, $E709)-INDEX('Capital base input'!CG$81:CG$130, $E709)-INDEX('Capital base input'!CG$135:CG$184, $E709))/'Capital base input'!CG$15*(1+'Capital base input'!CG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$27:CH$76, $E709)-INDEX('Capital base input'!CH$81:CH$130, $E709)-INDEX('Capital base input'!CH$135:CH$184, $E709))/'Capital base input'!CH$15*(1+'Capital base input'!CH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$27:CI$76, $E709)-INDEX('Capital base input'!CI$81:CI$130, $E709)-INDEX('Capital base input'!CI$135:CI$184, $E709))/'Capital base input'!CI$15*(1+'Capital base input'!CI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$27:CJ$76, $E709)-INDEX('Capital base input'!CJ$81:CJ$130, $E709)-INDEX('Capital base input'!CJ$135:CJ$184, $E709))/'Capital base input'!CJ$15*(1+'Capital base input'!CJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$27:CK$76, $E709)-INDEX('Capital base input'!CK$81:CK$130, $E709)-INDEX('Capital base input'!CK$135:CK$184, $E709))/'Capital base input'!CK$15*(1+'Capital base input'!CK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$27:CL$76, $E709)-INDEX('Capital base input'!CL$81:CL$130, $E709)-INDEX('Capital base input'!CL$135:CL$184, $E709))/'Capital base input'!CL$15*(1+'Capital base input'!CL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$27:CM$76, $E709)-INDEX('Capital base input'!CM$81:CM$130, $E709)-INDEX('Capital base input'!CM$135:CM$184, $E709))/'Capital base input'!CM$15*(1+'Capital base input'!CM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$27:CN$76, $E709)-INDEX('Capital base input'!CN$81:CN$130, $E709)-INDEX('Capital base input'!CN$135:CN$184, $E709))/'Capital base input'!CN$15*(1+'Capital base input'!CN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$27:CO$76, $E709)-INDEX('Capital base input'!CO$81:CO$130, $E709)-INDEX('Capital base input'!CO$135:CO$184, $E709))/'Capital base input'!CO$15*(1+'Capital base input'!CO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CP$27:CP$76, $E709)-INDEX('Capital base input'!CP$81:CP$130, $E709)-INDEX('Capital base input'!CP$135:CP$184, $E709))/'Capital base input'!CP$15*(1+'Capital base input'!CP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CQ$27:CQ$76, $E709)-INDEX('Capital base input'!CQ$81:CQ$130, $E709)-INDEX('Capital base input'!CQ$135:CQ$184, $E709))/'Capital base input'!CQ$15*(1+'Capital base input'!CQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CR$27:CR$76, $E709)-INDEX('Capital base input'!CR$81:CR$130, $E709)-INDEX('Capital base input'!CR$135:CR$184, $E709))/'Capital base input'!CR$15*(1+'Capital base input'!CR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CS$27:CS$76, $E709)-INDEX('Capital base input'!CS$81:CS$130, $E709)-INDEX('Capital base input'!CS$135:CS$184, $E709))/'Capital base input'!CS$15*(1+'Capital base input'!CS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CT$27:CT$76, $E709)-INDEX('Capital base input'!CT$81:CT$130, $E709)-INDEX('Capital base input'!CT$135:CT$184, $E709))/'Capital base input'!CT$15*(1+'Capital base input'!CT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CU$27:CU$76, $E709)-INDEX('Capital base input'!CU$81:CU$130, $E709)-INDEX('Capital base input'!CU$135:CU$184, $E709))/'Capital base input'!CU$15*(1+'Capital base input'!CU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CV$27:CV$76, $E709)-INDEX('Capital base input'!CV$81:CV$130, $E709)-INDEX('Capital base input'!CV$135:CV$184, $E709))/'Capital base input'!CV$15*(1+'Capital base input'!CV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CW$27:CW$76, $E709)-INDEX('Capital base input'!CW$81:CW$130, $E709)-INDEX('Capital base input'!CW$135:CW$184, $E709))/'Capital base input'!CW$15*(1+'Capital base input'!CW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CX$27:CX$76, $E709)-INDEX('Capital base input'!CX$81:CX$130, $E709)-INDEX('Capital base input'!CX$135:CX$184, $E709))/'Capital base input'!CX$15*(1+'Capital base input'!CX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CY$27:CY$76, $E709)-INDEX('Capital base input'!CY$81:CY$130, $E709)-INDEX('Capital base input'!CY$135:CY$184, $E709))/'Capital base input'!CY$15*(1+'Capital base input'!CY$17)^0.5","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2020-21",null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(M$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:L738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(N$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:M738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(O$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:N738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(P$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:O738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(Q$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:P738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(R$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:Q738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(S$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:R738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(T$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:S738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(U$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:T738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(V$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:U738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(W$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:V738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(X$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:W738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(Y$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:X738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(Z$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:Y738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AA$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:Z738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AB$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AA738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AC$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AB738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AD$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AC738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AE$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AD738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AF$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AE738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AG$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AF738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AH$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AG738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AI$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AH738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AI738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AK$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AJ738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AL$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AK738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AM$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AL738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AN$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AM738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AO$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AN738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AP$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AO738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AP738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AR$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AQ738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AS$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AR738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AT$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AS738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AU$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AT738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AV$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AU738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AW$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AV738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AX$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AW738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AY$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AX738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AY738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BA$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:AZ738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BB$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BA738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BC$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BB738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BD$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BC738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BE$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BD738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BF$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BE738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BG$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BF738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BH$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BG738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BI$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BH738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BI738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BK$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BJ738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BL$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BK738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BM$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BL738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BN$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BM738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BO$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BN738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BP$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BO738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BP738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BR$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BQ738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BS$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BR738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BT$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BS738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BU$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BT738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BV$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BU738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BW$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BV738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BX$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BW738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BY$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BX738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BY738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CA$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:BZ738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CB$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CA738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CC$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CB738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CD$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CC738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CE$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CD738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CF$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CE738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CG$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CF738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CH$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CG738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CI$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CH738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CI738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CK$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CJ738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CL$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CK738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CM$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CL738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CN$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CM738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CO$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CN738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CP$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CO738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CP738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CR$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CQ738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CS$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CR738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CT$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CS738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CU$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CT738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CV$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CU738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CW$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CV738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CX$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CW738)))","v":0},{"$f":"IF(OR(OFFSET($G717, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=0, OFFSET($G718, -$E721, $E722)=\"n/a\"), 0, IF(CY$5<=OFFSET($G718, -$E721, $E722)+$E722, IFERROR(OFFSET($G717, -$E721, $E722)/OFFSET($G718, -$E721, $E722), 0), OFFSET($G717, -$E721, $E722)-SUM($G738:CX738)))","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2018-19",null,null,null,null,{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(K$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:J814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(L$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:K814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(M$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:L814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(N$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:M814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(O$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:N814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(P$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:O814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(Q$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:P814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(R$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:Q814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(S$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:R814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(T$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:S814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(U$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:T814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(V$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:U814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(W$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:V814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(X$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:W814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(Y$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:X814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(Z$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:Y814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AA$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:Z814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AB$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AA814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AC$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AB814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AD$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AC814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AE$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AD814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AF$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AE814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AG$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AF814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AH$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AG814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AI$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AH814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AI814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AK$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AJ814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AL$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AK814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AM$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AL814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AN$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AM814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AO$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AN814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AP$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AO814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AP814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AR$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AQ814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AS$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AR814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AT$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AS814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AU$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AT814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AV$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AU814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AW$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AV814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AX$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AW814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AY$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AX814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AY814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BA$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:AZ814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BB$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BA814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BC$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BB814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BD$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BC814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BE$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BD814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BF$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BE814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BG$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BF814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BH$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BG814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BI$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BH814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BI814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BK$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BJ814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BL$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BK814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BM$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BL814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BN$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BM814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BO$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BN814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BP$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BO814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BP814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BR$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BQ814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BS$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BR814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BT$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BS814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BU$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BT814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BV$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BU814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BW$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BV814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BX$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BW814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BY$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BX814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BY814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CA$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:BZ814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CB$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CA814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CC$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CB814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CD$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CC814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CE$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CD814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CF$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CE814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CG$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CF814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CH$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CG814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CI$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CH814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CI814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CK$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CJ814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CL$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CK814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CM$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CL814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CN$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CM814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CO$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CN814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CP$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CO814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CP814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CR$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CQ814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CS$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CR814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CT$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CS814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CU$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CT814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CV$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CU814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CW$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CV814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CX$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CW814)))","v":0},{"$f":"IF(OR(OFFSET($G793, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=0, OFFSET($G794, -$E797, $E798)=\"n/a\"), 0, IF(CY$5<=OFFSET($G794, -$E797, $E798)+$E798, IFERROR(OFFSET($G793, -$E797, $E798)/OFFSET($G794, -$E797, $E798), 0), OFFSET($G793, -$E797, $E798)-SUM($G814:CX814)))","v":0}]
[]
[null,null,null,null,2,"Depreciation of net capex 2017-18",null,null,{"$f":"IF('Capital base input'!I$22=\"No\",IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>I$5,IFERROR(((OFFSET($G867,-$E875,$E875)*0.5)/(OFFSET($G868,-$E875,$E875))),0),((OFFSET($G867,-$E875,$E875)*0.5)-SUM($G875:H875)))), \"\")","v":""},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>J$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:I875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>K$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:J875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>L$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:K875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>M$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:L875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>N$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:M875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>O$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:N875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>P$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:O875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>Q$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:P875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>R$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:Q875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>S$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:R875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>T$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:S875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>U$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:T875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>V$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:U875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>W$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:V875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>X$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:W875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>Y$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:X875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>Z$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:Y875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AA$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:Z875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AB$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AA875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AC$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AB875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AD$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AC875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AE$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AD875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AF$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AE875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AG$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AF875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AH$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AG875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AI$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AH875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AJ$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AI875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AK$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AJ875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AL$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AK875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AM$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AL875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AN$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AM875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AO$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AN875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AP$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AO875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AQ$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AP875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AR$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AQ875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AS$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AR875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AT$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AS875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AU$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AT875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AV$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AU875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AW$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AV875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AX$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AW875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AY$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AX875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>AZ$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AY875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BA$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:AZ875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BB$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BA875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BC$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BB875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BD$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BC875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BE$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BD875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BF$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BE875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BG$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BF875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BH$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BG875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BI$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BH875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BJ$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BI875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BK$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BJ875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BL$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BK875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BM$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BL875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BN$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BM875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BO$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BN875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BP$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BO875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BQ$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BP875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BR$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BQ875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BS$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BR875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BT$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BS875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BU$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BT875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BV$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BU875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BW$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BV875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BX$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BW875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BY$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BX875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>BZ$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BY875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CA$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:BZ875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CB$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CA875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CC$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CB875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CD$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CC875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CE$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CD875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CF$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CE875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CG$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CF875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CH$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CG875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CI$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CH875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CJ$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CI875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CK$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CJ875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CL$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CK875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CM$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CL875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CN$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CM875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CO$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CN875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CP$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CO875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CQ$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CP875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CR$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CQ875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CS$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CR875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CT$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CS875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CU$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CT875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CV$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CU875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CW$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CV875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CX$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CW875))))","v":0},{"$f":"IF(OFFSET($G868, -$E875, $E875)=\"n/a\",0,IF(OFFSET($G868,-$E875,$E875)+$E875>CY$5,IFERROR((OFFSET($G867,-$E875,$E875)/(OFFSET($G868,-$E875,$E875))),0),(OFFSET($G867,-$E875,$E875)-SUM($G875:CX875))))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$349:$G$398, $E904)/INDEX(CPI, 'Capital base input'!$H$11+2)*INDEX(nvanillaWACC, 'Capital base input'!$H$11+2)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$349:H$398, $E904)/'Capital base input'!H$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$20-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$349:I$398, $E904)/'Capital base input'!I$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$20-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$349:J$398, $E904)/'Capital base input'!J$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$20-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$349:K$398, $E904)/'Capital base input'!K$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$20-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$349:L$398, $E904)/'Capital base input'!L$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$20-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$349:M$398, $E904)/'Capital base input'!M$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$20-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$349:N$398, $E904)/'Capital base input'!N$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$20-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$349:O$398, $E904)/'Capital base input'!O$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$20-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$349:P$398, $E904)/'Capital base input'!P$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$20-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$349:Q$398, $E904)/'Capital base input'!Q$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$20-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$349:R$398, $E904)/'Capital base input'!R$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$20-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$349:S$398, $E904)/'Capital base input'!S$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$20-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$349:T$398, $E904)/'Capital base input'!T$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$20-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$349:U$398, $E904)/'Capital base input'!U$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$20-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$349:V$398, $E904)/'Capital base input'!V$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$20-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$349:W$398, $E904)/'Capital base input'!W$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$20-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$349:X$398, $E904)/'Capital base input'!X$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$20-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$349:Y$398, $E904)/'Capital base input'!Y$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$20-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$349:Z$398, $E904)/'Capital base input'!Z$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$20-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$349:AA$398, $E904)/'Capital base input'!AA$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$20-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$349:AB$398, $E904)/'Capital base input'!AB$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$20-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$349:AC$398, $E904)/'Capital base input'!AC$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$20-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$349:AD$398, $E904)/'Capital base input'!AD$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$20-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$349:AE$398, $E904)/'Capital base input'!AE$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$20-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$349:AF$398, $E904)/'Capital base input'!AF$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$20-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$349:AG$398, $E904)/'Capital base input'!AG$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$20-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$349:AH$398, $E904)/'Capital base input'!AH$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$20-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$349:AI$398, $E904)/'Capital base input'!AI$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$20-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$349:AJ$398, $E904)/'Capital base input'!AJ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$20-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$349:AK$398, $E904)/'Capital base input'!AK$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$20-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$349:AL$398, $E904)/'Capital base input'!AL$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$20-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$349:AM$398, $E904)/'Capital base input'!AM$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$20-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$349:AN$398, $E904)/'Capital base input'!AN$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$20-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$349:AO$398, $E904)/'Capital base input'!AO$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$20-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$349:AP$398, $E904)/'Capital base input'!AP$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$20-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$349:AQ$398, $E904)/'Capital base input'!AQ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$20-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$349:AR$398, $E904)/'Capital base input'!AR$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$20-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$349:AS$398, $E904)/'Capital base input'!AS$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$20-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$349:AT$398, $E904)/'Capital base input'!AT$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$20-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$349:AU$398, $E904)/'Capital base input'!AU$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$20-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$349:AV$398, $E904)/'Capital base input'!AV$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$20-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$349:AW$398, $E904)/'Capital base input'!AW$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$20-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$349:AX$398, $E904)/'Capital base input'!AX$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$20-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$349:AY$398, $E904)/'Capital base input'!AY$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$20-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$349:AZ$398, $E904)/'Capital base input'!AZ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$20-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$349:BA$398, $E904)/'Capital base input'!BA$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$20-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$349:BB$398, $E904)/'Capital base input'!BB$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$20-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$349:BC$398, $E904)/'Capital base input'!BC$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$20-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$349:BD$398, $E904)/'Capital base input'!BD$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$20-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$349:BE$398, $E904)/'Capital base input'!BE$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$20-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$349:BF$398, $E904)/'Capital base input'!BF$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$20-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$349:BG$398, $E904)/'Capital base input'!BG$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$20-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$349:BH$398, $E904)/'Capital base input'!BH$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$20-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$349:BI$398, $E904)/'Capital base input'!BI$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$20-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$349:BJ$398, $E904)/'Capital base input'!BJ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$20-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$349:BK$398, $E904)/'Capital base input'!BK$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$20-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$349:BL$398, $E904)/'Capital base input'!BL$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$20-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$349:BM$398, $E904)/'Capital base input'!BM$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$20-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$349:BN$398, $E904)/'Capital base input'!BN$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$20-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$349:BO$398, $E904)/'Capital base input'!BO$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$20-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$349:BP$398, $E904)/'Capital base input'!BP$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$20-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$349:BQ$398, $E904)/'Capital base input'!BQ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$20-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$349:BR$398, $E904)/'Capital base input'!BR$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$20-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$349:BS$398, $E904)/'Capital base input'!BS$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$20-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$349:BT$398, $E904)/'Capital base input'!BT$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$20-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$349:BU$398, $E904)/'Capital base input'!BU$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$20-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$349:BV$398, $E904)/'Capital base input'!BV$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$20-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$349:BW$398, $E904)/'Capital base input'!BW$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$20-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$349:BX$398, $E904)/'Capital base input'!BX$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$20-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$349:BY$398, $E904)/'Capital base input'!BY$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$20-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$349:BZ$398, $E904)/'Capital base input'!BZ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$20-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$349:CA$398, $E904)/'Capital base input'!CA$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$20-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$349:CB$398, $E904)/'Capital base input'!CB$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$20-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$349:CC$398, $E904)/'Capital base input'!CC$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$20-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$349:CD$398, $E904)/'Capital base input'!CD$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$20-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$349:CE$398, $E904)/'Capital base input'!CE$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$20-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$349:CF$398, $E904)/'Capital base input'!CF$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$20-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$349:CG$398, $E904)/'Capital base input'!CG$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$20-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$349:CH$398, $E904)/'Capital base input'!CH$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$20-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$349:CI$398, $E904)/'Capital base input'!CI$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$20-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$349:CJ$398, $E904)/'Capital base input'!CJ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$20-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$349:CK$398, $E904)/'Capital base input'!CK$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$20-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$349:CL$398, $E904)/'Capital base input'!CL$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$20-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$349:CM$398, $E904)/'Capital base input'!CM$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$20-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$349:CN$398, $E904)/'Capital base input'!CN$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$20-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$349:CO$398, $E904)/'Capital base input'!CO$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$20-1))","v":0},{"$f":"IF('Capital base input'!CQ$11=\"\", 0, INDEX('Capital base input'!CP$349:CP$398, $E904)/'Capital base input'!CP$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CQ$11, 2))/'Capital base input'!CP$20-1))","v":0},{"$f":"IF('Capital base input'!CR$11=\"\", 0, INDEX('Capital base input'!CQ$349:CQ$398, $E904)/'Capital base input'!CQ$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CR$11, 2))/'Capital base input'!CQ$20-1))","v":0},{"$f":"IF('Capital base input'!CS$11=\"\", 0, INDEX('Capital base input'!CR$349:CR$398, $E904)/'Capital base input'!CR$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CS$11, 2))/'Capital base input'!CR$20-1))","v":0},{"$f":"IF('Capital base input'!CT$11=\"\", 0, INDEX('Capital base input'!CS$349:CS$398, $E904)/'Capital base input'!CS$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CT$11, 2))/'Capital base input'!CS$20-1))","v":0},{"$f":"IF('Capital base input'!CU$11=\"\", 0, INDEX('Capital base input'!CT$349:CT$398, $E904)/'Capital base input'!CT$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CU$11, 2))/'Capital base input'!CT$20-1))","v":0},{"$f":"IF('Capital base input'!CV$11=\"\", 0, INDEX('Capital base input'!CU$349:CU$398, $E904)/'Capital base input'!CU$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CV$11, 2))/'Capital base input'!CU$20-1))","v":0},{"$f":"IF('Capital base input'!CW$11=\"\", 0, INDEX('Capital base input'!CV$349:CV$398, $E904)/'Capital base input'!CV$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CW$11, 2))/'Capital base input'!CV$20-1))","v":0},{"$f":"IF('Capital base input'!CX$11=\"\", 0, INDEX('Capital base input'!CW$349:CW$398, $E904)/'Capital base input'!CW$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CX$11, 2))/'Capital base input'!CW$20-1))","v":0},{"$f":"IF('Capital base input'!CY$11=\"\", 0, INDEX('Capital base input'!CX$349:CX$398, $E904)/'Capital base input'!CX$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CY$11, 2))/'Capital base input'!CX$20-1))","v":0},{"$f":"IF('Capital base input'!CZ$11=\"\", 0, INDEX('Capital base input'!CY$349:CY$398, $E904)/'Capital base input'!CY$15*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CZ$11, 2))/'Capital base input'!CY$20-1))","v":0}]
[null,null,null,null,9,"Depreciation of net capex 2024-25",null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!P$22=\"No\",IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>P$5,IFERROR(((OFFSET($G913,-$E921,$E921)*0.5)/(OFFSET($G914,-$E921,$E921))),0),((OFFSET($G913,-$E921,$E921)*0.5)-SUM($G921:O921)))), \"\")","v":""},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>Q$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:P921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>R$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:Q921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>S$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:R921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>T$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:S921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>U$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:T921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>V$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:U921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>W$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:V921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>X$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:W921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>Y$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:X921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>Z$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:Y921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AA$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:Z921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AB$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AA921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AC$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AB921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AD$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AC921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AE$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AD921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AF$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AE921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AG$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AF921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AH$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AG921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AI$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AH921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AJ$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AI921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AK$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AJ921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AL$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AK921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AM$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AL921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AN$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AM921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AO$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AN921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AP$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AO921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AQ$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AP921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AR$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AQ921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AS$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AR921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AT$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AS921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AU$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AT921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AV$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AU921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AW$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AV921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AX$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AW921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AY$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AX921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>AZ$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AY921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BA$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:AZ921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BB$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BA921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BC$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BB921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BD$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BC921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BE$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BD921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BF$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BE921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BG$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BF921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BH$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BG921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BI$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BH921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BJ$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BI921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BK$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BJ921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BL$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BK921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BM$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BL921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BN$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BM921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BO$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BN921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BP$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BO921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BQ$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BP921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BR$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BQ921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BS$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BR921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BT$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BS921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BU$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BT921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BV$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BU921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BW$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BV921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BX$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BW921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BY$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BX921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>BZ$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BY921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CA$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:BZ921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CB$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CA921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CC$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CB921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CD$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CC921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CE$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CD921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CF$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CE921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CG$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CF921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CH$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CG921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CI$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CH921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CJ$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CI921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CK$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CJ921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CL$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CK921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CM$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CL921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CN$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CM921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CO$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CN921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CP$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CO921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CQ$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CP921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CR$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CQ921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CS$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CR921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CT$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CS921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CU$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CT921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CV$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CU921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CW$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CV921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CX$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CW921))))","v":0},{"$f":"IF(OFFSET($G914, -$E921, $E921)=\"n/a\",0,IF(OFFSET($G914,-$E921,$E921)+$E921>CY$5,IFERROR((OFFSET($G913,-$E921,$E921)/(OFFSET($G914,-$E921,$E921))),0),(OFFSET($G913,-$E921,$E921)-SUM($G921:CX921))))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2018-19",null,null,null,null,{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(K$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:J970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(L$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:K970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(M$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:L970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(N$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:M970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(O$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:N970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(P$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:O970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(Q$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:P970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(R$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:Q970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(S$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:R970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(T$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:S970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(U$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:T970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(V$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:U970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(W$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:V970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(X$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:W970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(Y$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:X970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(Z$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:Y970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AA$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:Z970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AB$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AA970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AC$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AB970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AD$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AC970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AE$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AD970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AF$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AE970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AG$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AF970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AH$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AG970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AI$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AH970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AI970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AK$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AJ970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AL$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AK970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AM$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AL970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AN$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AM970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AO$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AN970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AP$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AO970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AP970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AR$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AQ970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AS$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AR970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AT$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AS970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AU$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AT970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AV$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AU970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AW$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AV970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AX$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AW970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AY$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AX970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AY970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BA$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:AZ970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BB$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BA970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BC$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BB970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BD$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BC970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BE$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BD970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BF$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BE970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BG$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BF970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BH$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BG970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BI$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BH970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BI970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BK$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BJ970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BL$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BK970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BM$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BL970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BN$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BM970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BO$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BN970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BP$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BO970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BP970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BR$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BQ970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BS$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BR970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BT$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BS970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BU$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BT970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BV$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BU970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BW$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BV970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BX$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BW970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BY$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BX970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BY970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CA$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:BZ970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CB$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CA970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CC$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CB970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CD$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CC970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CE$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CD970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CF$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CE970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CG$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CF970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CH$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CG970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CI$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CH970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CI970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CK$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CJ970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CL$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CK970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CM$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CL970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CN$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CM970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CO$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CN970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CP$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CO970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CP970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CR$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CQ970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CS$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CR970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CT$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CS970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CU$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CT970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CV$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CU970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CW$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CV970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CX$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CW970)))","v":0},{"$f":"IF(OR(OFFSET($G949, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=0, OFFSET($G950, -$E953, $E954)=\"n/a\"), 0, IF(CY$5<=OFFSET($G950, -$E953, $E954)+$E954, IFERROR(OFFSET($G949, -$E953, $E954)/OFFSET($G950, -$E953, $E954), 0), OFFSET($G949, -$E953, $E954)-SUM($G970:CX970)))","v":0}]
[null,null,null,null,8,"Depreciation of net capex 2023-24",null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!O$22=\"No\",IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>O$5,IFERROR(((OFFSET($G990,-$E998,$E998)*0.5)/(OFFSET($G991,-$E998,$E998))),0),((OFFSET($G990,-$E998,$E998)*0.5)-SUM($G998:N998)))), \"\")","v":""},{"$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($G998:CN998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CP$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CO998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CQ$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CP998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CR$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CQ998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CS$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CR998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CT$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CS998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CU$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CT998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CV$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CU998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CW$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CV998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CX$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CW998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CY$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CX998))))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2022-23",null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(O$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:N1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(P$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:O1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(Q$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:P1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(R$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:Q1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(S$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:R1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(T$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:S1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(U$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:T1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(V$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:U1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(W$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:V1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(X$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:W1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(Y$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:X1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(Z$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:Y1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AA$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:Z1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AB$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AA1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AC$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AB1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AD$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AC1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AE$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AD1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AF$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AE1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AG$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AF1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AH$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AG1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AI$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AH1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AI1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AK$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AJ1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AL$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AK1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AM$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AL1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AN$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AM1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AO$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AN1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AP$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AO1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AP1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AR$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AQ1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AS$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AR1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AT$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AS1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AU$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AT1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AV$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AU1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AW$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AV1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AX$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AW1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AY$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AX1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AY1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BA$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:AZ1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BB$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BA1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BC$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BB1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BD$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BC1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BE$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BD1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BF$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BE1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BG$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BF1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BH$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BG1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BI$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BH1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BI1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BK$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BJ1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BL$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BK1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BM$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BL1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BN$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BM1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BO$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BN1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BP$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BO1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BP1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BR$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BQ1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BS$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BR1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BT$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BS1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BU$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BT1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BV$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BU1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BW$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BV1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BX$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BW1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BY$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BX1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BY1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CA$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:BZ1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CB$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CA1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CC$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CB1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CD$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CC1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CE$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CD1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CF$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CE1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CG$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CF1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CH$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CG1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CI$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CH1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CI1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CK$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CJ1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CL$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CK1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CM$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CL1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CN$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CM1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CO$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CN1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CP$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CO1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CP1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CR$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CQ1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CS$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CR1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CT$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CS1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CU$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CT1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CV$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CU1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CW$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CV1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CX$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CW1013)))","v":0},{"$f":"IF(OR(OFFSET($G992, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=0, OFFSET($G993, -$E996, $E997)=\"n/a\"), 0, IF(CY$5<=OFFSET($G993, -$E996, $E997)+$E997, IFERROR(OFFSET($G992, -$E996, $E997)/OFFSET($G993, -$E996, $E997), 0), OFFSET($G992, -$E996, $E997)-SUM($G1013:CX1013)))","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2021-22",null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(N$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:M1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(O$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:N1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(P$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:O1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:P1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(R$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:Q1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(S$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:R1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(T$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:S1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(U$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:T1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(V$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:U1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(W$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:V1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(X$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:W1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:X1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:Y1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:Z1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AA1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AB1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AC1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AD1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AE1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AF1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AG1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AH1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AI1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AJ1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AK1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AL1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AM1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AN1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AO1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AP1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AQ1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AR1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AS1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AT1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AU1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AV1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AW1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AX1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AY1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:AZ1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BA1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BB1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BC1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BD1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BE1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BF1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BG1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BH1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BI1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BJ1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BK1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BL1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BM1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BN1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BO1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BP1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BQ1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BR1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BS1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BT1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BU1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BV1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BW1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BX1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BY1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:BZ1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CA1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CB1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CC1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CD1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CE1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CF1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CG1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CH1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CI1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CJ1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CK1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CL1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CM1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CN1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CO1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CP1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CQ1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CR1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CS1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CT1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CU1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CV1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CW1090)))","v":0},{"$f":"IF(OR(OFFSET($G1069, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=0, OFFSET($G1070, -$E1073, $E1074)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1070, -$E1073, $E1074)+$E1074, IFERROR(OFFSET($G1069, -$E1073, $E1074)/OFFSET($G1070, -$E1073, $E1074), 0), OFFSET($G1069, -$E1073, $E1074)-SUM($G1090:CX1090)))","v":0}]
[]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2022-23",null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(O$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:N1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(P$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:O1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:P1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(R$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:Q1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(S$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:R1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(T$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:S1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(U$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:T1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(V$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:U1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(W$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:V1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(X$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:W1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:X1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:Y1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:Z1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AA1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AB1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AC1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AD1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AE1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AF1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AG1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AH1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AI1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AJ1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AK1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AL1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AM1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AN1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AO1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AP1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AQ1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AR1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AS1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AT1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AU1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AV1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AW1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AX1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AY1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:AZ1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BA1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BB1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BC1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BD1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BE1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BF1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BG1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BH1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BI1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BJ1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BK1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BL1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BM1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BN1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BO1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BP1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BQ1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BR1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BS1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BT1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BU1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BV1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BW1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BX1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BY1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:BZ1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CA1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CB1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CC1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CD1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CE1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CF1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CG1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CH1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CI1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CJ1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CK1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CL1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CM1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CN1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CO1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CP1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CQ1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CR1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CS1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CT1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CU1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CV1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CW1169)))","v":0},{"$f":"IF(OR(OFFSET($G1148, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=0, OFFSET($G1149, -$E1152, $E1153)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1149, -$E1152, $E1153)+$E1153, IFERROR(OFFSET($G1148, -$E1152, $E1153)/OFFSET($G1149, -$E1152, $E1153), 0), OFFSET($G1148, -$E1152, $E1153)-SUM($G1169:CX1169)))","v":0}]
[]
[null,null,null,null,4,"Depreciation of net capex 2019-20",null,null,null,null,{"$f":"IF('Capital base input'!K$22=\"No\",IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>K$5,IFERROR(((OFFSET($G1220,-$E1228,$E1228)*0.5)/(OFFSET($G1221,-$E1228,$E1228))),0),((OFFSET($G1220,-$E1228,$E1228)*0.5)-SUM($G1228:J1228)))), \"\")","v":""},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>L$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:K1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>M$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:L1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>N$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:M1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>O$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:N1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>P$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:O1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>Q$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:P1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>R$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:Q1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>S$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:R1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>T$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:S1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>U$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:T1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>V$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:U1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>W$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:V1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>X$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:W1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>Y$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:X1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>Z$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:Y1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AA$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:Z1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AB$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AA1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AC$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AB1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AD$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AC1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AE$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AD1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AF$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AE1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AG$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AF1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AH$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AG1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AI$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AH1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AJ$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AI1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AK$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AJ1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AL$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AK1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AM$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AL1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AN$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AM1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AO$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AN1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AP$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AO1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AQ$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AP1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AR$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AQ1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AS$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AR1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AT$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AS1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AU$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AT1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AV$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AU1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AW$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AV1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AX$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AW1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AY$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AX1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>AZ$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AY1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BA$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:AZ1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BB$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BA1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BC$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BB1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BD$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BC1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BE$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BD1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BF$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BE1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BG$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BF1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BH$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BG1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BI$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BH1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BJ$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BI1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BK$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BJ1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BL$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BK1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BM$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BL1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BN$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BM1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BO$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BN1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BP$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BO1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BQ$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BP1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BR$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BQ1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BS$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BR1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BT$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BS1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BU$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BT1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BV$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BU1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BW$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BV1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BX$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BW1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BY$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BX1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>BZ$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BY1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CA$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:BZ1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CB$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CA1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CC$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CB1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CD$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CC1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CE$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CD1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CF$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CE1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CG$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CF1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CH$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CG1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CI$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CH1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CJ$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CI1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CK$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CJ1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CL$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CK1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CM$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CL1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CN$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CM1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CO$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CN1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CP$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CO1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CQ$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CP1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CR$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CQ1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CS$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CR1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CT$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CS1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CU$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CT1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CV$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CU1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CW$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CV1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CX$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CW1228))))","v":0},{"$f":"IF(OFFSET($G1221, -$E1228, $E1228)=\"n/a\",0,IF(OFFSET($G1221,-$E1228,$E1228)+$E1228>CY$5,IFERROR((OFFSET($G1220,-$E1228,$E1228)/(OFFSET($G1221,-$E1228,$E1228))),0),(OFFSET($G1220,-$E1228,$E1228)-SUM($G1228:CX1228))))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2018-19",null,null,null,null,{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(K$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:J1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(L$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:K1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(M$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:L1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(N$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:M1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(O$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:N1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(P$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:O1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:P1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(R$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:Q1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(S$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:R1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(T$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:S1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(U$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:T1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(V$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:U1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(W$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:V1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(X$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:W1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:X1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:Y1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:Z1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AA1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AB1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AC1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AD1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AE1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AF1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AG1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AH1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AI1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AJ1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AK1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AL1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AM1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AN1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AO1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AP1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AQ1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AR1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AS1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AT1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AU1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AV1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AW1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AX1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AY1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:AZ1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BA1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BB1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BC1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BD1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BE1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BF1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BG1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BH1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BI1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BJ1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BK1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BL1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BM1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BN1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BO1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BP1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BQ1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BR1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BS1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BT1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BU1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BV1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BW1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BX1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BY1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:BZ1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CA1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CB1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CC1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CD1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CE1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CF1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CG1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CH1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CI1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CJ1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CK1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CL1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CM1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CN1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CO1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CP1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CQ1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CR1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CS1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CT1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CU1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CV1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CW1243)))","v":0},{"$f":"IF(OR(OFFSET($G1222, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=0, OFFSET($G1223, -$E1226, $E1227)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1223, -$E1226, $E1227)+$E1227, IFERROR(OFFSET($G1222, -$E1226, $E1227)/OFFSET($G1223, -$E1226, $E1227), 0), OFFSET($G1222, -$E1226, $E1227)-SUM($G1243:CX1243)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2022-23",null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(O$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:N1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(P$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:O1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:P1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(R$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:Q1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(S$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:R1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(T$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:S1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(U$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:T1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(V$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:U1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(W$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:V1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(X$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:W1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:X1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:Y1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:Z1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AA1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AB1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AC1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AD1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AE1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AF1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AG1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AH1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AI1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AJ1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AK1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AL1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AM1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AN1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AO1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AP1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AQ1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AR1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AS1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AT1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AU1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AV1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AW1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AX1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AY1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:AZ1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BA1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BB1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BC1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BD1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BE1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BF1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BG1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BH1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BI1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BJ1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BK1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BL1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BM1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BN1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BO1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BP1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BQ1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BR1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BS1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BT1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BU1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BV1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BW1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BX1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BY1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:BZ1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CA1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CB1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CC1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CD1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CE1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CF1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CG1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CH1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CI1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CJ1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CK1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CL1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CM1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CN1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CO1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CP1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CQ1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CR1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CS1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CT1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CU1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CV1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CW1286)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1286:CX1286)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2017-18",null,null,null,{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(J$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:I1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(K$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:J1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(L$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:K1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(M$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:L1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(N$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:M1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(O$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:N1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(P$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:O1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:P1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(R$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:Q1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(S$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:R1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(T$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:S1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(U$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:T1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(V$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:U1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(W$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:V1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(X$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:W1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:X1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:Y1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:Z1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AA1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AB1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AC1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AD1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AE1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AF1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AG1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AH1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AI1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AJ1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AK1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AL1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AM1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AN1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AO1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AP1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AQ1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AR1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AS1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AT1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AU1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AV1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AW1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AX1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AY1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:AZ1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BA1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BB1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BC1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BD1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BE1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BF1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BG1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BH1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BI1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BJ1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BK1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BL1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BM1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BN1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BO1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BP1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BQ1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BR1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BS1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BT1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BU1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BV1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BW1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BX1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BY1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:BZ1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CA1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CB1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CC1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CD1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CE1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CF1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CG1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CH1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CI1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CJ1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CK1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CL1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CM1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CN1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CO1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CP1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CQ1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CR1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CS1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CT1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CU1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CV1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CW1320)))","v":0},{"$f":"IF(OR(OFFSET($G1299, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=0, OFFSET($G1300, -$E1303, $E1304)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1300, -$E1303, $E1304)+$E1304, IFERROR(OFFSET($G1299, -$E1303, $E1304)/OFFSET($G1300, -$E1303, $E1304), 0), OFFSET($G1299, -$E1303, $E1304)-SUM($G1320:CX1320)))","v":0}]
[null,null,null,null,10,"Depreciation of net capex 2025-26",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!Q$22=\"No\",IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>Q$5,IFERROR(((OFFSET($G1343,-$E1351,$E1351)*0.5)/(OFFSET($G1344,-$E1351,$E1351))),0),((OFFSET($G1343,-$E1351,$E1351)*0.5)-SUM($G1351:P1351)))), \"\")","v":""},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>R$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:Q1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>S$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:R1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>T$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:S1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>U$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:T1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>V$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:U1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>W$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:V1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>X$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:W1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>Y$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:X1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>Z$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:Y1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AA$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:Z1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AB$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AA1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AC$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AB1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AD$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AC1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AE$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AD1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AF$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AE1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AG$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AF1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AH$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AG1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AI$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AH1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AJ$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AI1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AK$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AJ1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AL$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AK1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AM$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AL1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AN$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AM1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AO$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AN1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AP$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AO1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AQ$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AP1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AR$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AQ1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AS$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AR1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AT$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AS1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AU$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AT1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AV$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AU1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AW$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AV1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AX$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AW1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AY$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AX1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>AZ$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AY1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BA$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:AZ1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BB$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BA1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BC$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BB1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BD$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BC1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BE$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BD1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BF$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BE1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BG$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BF1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BH$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BG1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BI$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BH1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BJ$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BI1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BK$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BJ1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BL$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BK1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BM$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BL1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BN$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BM1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BO$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BN1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BP$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BO1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BQ$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BP1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BR$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BQ1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BS$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BR1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BT$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BS1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BU$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BT1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BV$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BU1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BW$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BV1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BX$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BW1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BY$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BX1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>BZ$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BY1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CA$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:BZ1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CB$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CA1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CC$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CB1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CD$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CC1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CE$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CD1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CF$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CE1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CG$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CF1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CH$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CG1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CI$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CH1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CJ$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CI1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CK$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CJ1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CL$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CK1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CM$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CL1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CN$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CM1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CO$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CN1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CP$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CO1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CQ$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CP1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CR$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CQ1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CS$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CR1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CT$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CS1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CU$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CT1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CV$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CU1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CW$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CV1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CX$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CW1351))))","v":0},{"$f":"IF(OFFSET($G1344, -$E1351, $E1351)=\"n/a\",0,IF(OFFSET($G1344,-$E1351,$E1351)+$E1351>CY$5,IFERROR((OFFSET($G1343,-$E1351,$E1351)/(OFFSET($G1344,-$E1351,$E1351))),0),(OFFSET($G1343,-$E1351,$E1351)-SUM($G1351:CX1351))))","v":0}]
[null,null,null,null,{"$f":"E1333+1","v":36},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$27:$G$76, $E1372)/'Capital base input'!G$15","v":0},{"$f":"(INDEX('Capital base input'!H$27:H$76, $E1372)-INDEX('Capital base input'!H$81:H$130, $E1372)-INDEX('Capital base input'!H$135:H$184, $E1372))/'Capital base input'!H$15*(IF('Capital base input'!H$22=\"Yes\", (1+'Capital base input'!H$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!I$27:I$76, $E1372)-INDEX('Capital base input'!I$81:I$130, $E1372)-INDEX('Capital base input'!I$135:I$184, $E1372))/'Capital base input'!I$15*(IF('Capital base input'!I$22=\"Yes\", (1+'Capital base input'!I$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!J$27:J$76, $E1372)-INDEX('Capital base input'!J$81:J$130, $E1372)-INDEX('Capital base input'!J$135:J$184, $E1372))/'Capital base input'!J$15*(IF('Capital base input'!J$22=\"Yes\", (1+'Capital base input'!J$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!K$27:K$76, $E1372)-INDEX('Capital base input'!K$81:K$130, $E1372)-INDEX('Capital base input'!K$135:K$184, $E1372))/'Capital base input'!K$15*(IF('Capital base input'!K$22=\"Yes\", (1+'Capital base input'!K$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!L$27:L$76, $E1372)-INDEX('Capital base input'!L$81:L$130, $E1372)-INDEX('Capital base input'!L$135:L$184, $E1372))/'Capital base input'!L$15*(IF('Capital base input'!L$22=\"Yes\", (1+'Capital base input'!L$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!M$27:M$76, $E1372)-INDEX('Capital base input'!M$81:M$130, $E1372)-INDEX('Capital base input'!M$135:M$184, $E1372))/'Capital base input'!M$15*(1+'Capital base input'!M$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$27:N$76, $E1372)-INDEX('Capital base input'!N$81:N$130, $E1372)-INDEX('Capital base input'!N$135:N$184, $E1372))/'Capital base input'!N$15*(1+'Capital base input'!N$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$27:O$76, $E1372)-INDEX('Capital base input'!O$81:O$130, $E1372)-INDEX('Capital base input'!O$135:O$184, $E1372))/'Capital base input'!O$15*(1+'Capital base input'!O$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$27:P$76, $E1372)-INDEX('Capital base input'!P$81:P$130, $E1372)-INDEX('Capital base input'!P$135:P$184, $E1372))/'Capital base input'!P$15*(1+'Capital base input'!P$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$27:Q$76, $E1372)-INDEX('Capital base input'!Q$81:Q$130, $E1372)-INDEX('Capital base input'!Q$135:Q$184, $E1372))/'Capital base input'!Q$15*(1+'Capital base input'!Q$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$27:R$76, $E1372)-INDEX('Capital base input'!R$81:R$130, $E1372)-INDEX('Capital base input'!R$135:R$184, $E1372))/'Capital base input'!R$15*(1+'Capital base input'!R$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$27:S$76, $E1372)-INDEX('Capital base input'!S$81:S$130, $E1372)-INDEX('Capital base input'!S$135:S$184, $E1372))/'Capital base input'!S$15*(1+'Capital base input'!S$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$27:T$76, $E1372)-INDEX('Capital base input'!T$81:T$130, $E1372)-INDEX('Capital base input'!T$135:T$184, $E1372))/'Capital base input'!T$15*(1+'Capital base input'!T$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$27:U$76, $E1372)-INDEX('Capital base input'!U$81:U$130, $E1372)-INDEX('Capital base input'!U$135:U$184, $E1372))/'Capital base input'!U$15*(1+'Capital base input'!U$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$27:V$76, $E1372)-INDEX('Capital base input'!V$81:V$130, $E1372)-INDEX('Capital base input'!V$135:V$184, $E1372))/'Capital base input'!V$15*(1+'Capital base input'!V$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$27:W$76, $E1372)-INDEX('Capital base input'!W$81:W$130, $E1372)-INDEX('Capital base input'!W$135:W$184, $E1372))/'Capital base input'!W$15*(1+'Capital base input'!W$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$27:X$76, $E1372)-INDEX('Capital base input'!X$81:X$130, $E1372)-INDEX('Capital base input'!X$135:X$184, $E1372))/'Capital base input'!X$15*(1+'Capital base input'!X$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$27:Y$76, $E1372)-INDEX('Capital base input'!Y$81:Y$130, $E1372)-INDEX('Capital base input'!Y$135:Y$184, $E1372))/'Capital base input'!Y$15*(1+'Capital base input'!Y$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$27:Z$76, $E1372)-INDEX('Capital base input'!Z$81:Z$130, $E1372)-INDEX('Capital base input'!Z$135:Z$184, $E1372))/'Capital base input'!Z$15*(1+'Capital base input'!Z$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$27:AA$76, $E1372)-INDEX('Capital base input'!AA$81:AA$130, $E1372)-INDEX('Capital base input'!AA$135:AA$184, $E1372))/'Capital base input'!AA$15*(1+'Capital base input'!AA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$27:AB$76, $E1372)-INDEX('Capital base input'!AB$81:AB$130, $E1372)-INDEX('Capital base input'!AB$135:AB$184, $E1372))/'Capital base input'!AB$15*(1+'Capital base input'!AB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$27:AC$76, $E1372)-INDEX('Capital base input'!AC$81:AC$130, $E1372)-INDEX('Capital base input'!AC$135:AC$184, $E1372))/'Capital base input'!AC$15*(1+'Capital base input'!AC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$27:AD$76, $E1372)-INDEX('Capital base input'!AD$81:AD$130, $E1372)-INDEX('Capital base input'!AD$135:AD$184, $E1372))/'Capital base input'!AD$15*(1+'Capital base input'!AD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$27:AE$76, $E1372)-INDEX('Capital base input'!AE$81:AE$130, $E1372)-INDEX('Capital base input'!AE$135:AE$184, $E1372))/'Capital base input'!AE$15*(1+'Capital base input'!AE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$27:AF$76, $E1372)-INDEX('Capital base input'!AF$81:AF$130, $E1372)-INDEX('Capital base input'!AF$135:AF$184, $E1372))/'Capital base input'!AF$15*(1+'Capital base input'!AF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$27:AG$76, $E1372)-INDEX('Capital base input'!AG$81:AG$130, $E1372)-INDEX('Capital base input'!AG$135:AG$184, $E1372))/'Capital base input'!AG$15*(1+'Capital base input'!AG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$27:AH$76, $E1372)-INDEX('Capital base input'!AH$81:AH$130, $E1372)-INDEX('Capital base input'!AH$135:AH$184, $E1372))/'Capital base input'!AH$15*(1+'Capital base input'!AH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$27:AI$76, $E1372)-INDEX('Capital base input'!AI$81:AI$130, $E1372)-INDEX('Capital base input'!AI$135:AI$184, $E1372))/'Capital base input'!AI$15*(1+'Capital base input'!AI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$27:AJ$76, $E1372)-INDEX('Capital base input'!AJ$81:AJ$130, $E1372)-INDEX('Capital base input'!AJ$135:AJ$184, $E1372))/'Capital base input'!AJ$15*(1+'Capital base input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$27:AK$76, $E1372)-INDEX('Capital base input'!AK$81:AK$130, $E1372)-INDEX('Capital base input'!AK$135:AK$184, $E1372))/'Capital base input'!AK$15*(1+'Capital base input'!AK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$27:AL$76, $E1372)-INDEX('Capital base input'!AL$81:AL$130, $E1372)-INDEX('Capital base input'!AL$135:AL$184, $E1372))/'Capital base input'!AL$15*(1+'Capital base input'!AL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$27:AM$76, $E1372)-INDEX('Capital base input'!AM$81:AM$130, $E1372)-INDEX('Capital base input'!AM$135:AM$184, $E1372))/'Capital base input'!AM$15*(1+'Capital base input'!AM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$27:AN$76, $E1372)-INDEX('Capital base input'!AN$81:AN$130, $E1372)-INDEX('Capital base input'!AN$135:AN$184, $E1372))/'Capital base input'!AN$15*(1+'Capital base input'!AN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$27:AO$76, $E1372)-INDEX('Capital base input'!AO$81:AO$130, $E1372)-INDEX('Capital base input'!AO$135:AO$184, $E1372))/'Capital base input'!AO$15*(1+'Capital base input'!AO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$27:AP$76, $E1372)-INDEX('Capital base input'!AP$81:AP$130, $E1372)-INDEX('Capital base input'!AP$135:AP$184, $E1372))/'Capital base input'!AP$15*(1+'Capital base input'!AP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$27:AQ$76, $E1372)-INDEX('Capital base input'!AQ$81:AQ$130, $E1372)-INDEX('Capital base input'!AQ$135:AQ$184, $E1372))/'Capital base input'!AQ$15*(1+'Capital base input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$27:AR$76, $E1372)-INDEX('Capital base input'!AR$81:AR$130, $E1372)-INDEX('Capital base input'!AR$135:AR$184, $E1372))/'Capital base input'!AR$15*(1+'Capital base input'!AR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$27:AS$76, $E1372)-INDEX('Capital base input'!AS$81:AS$130, $E1372)-INDEX('Capital base input'!AS$135:AS$184, $E1372))/'Capital base input'!AS$15*(1+'Capital base input'!AS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$27:AT$76, $E1372)-INDEX('Capital base input'!AT$81:AT$130, $E1372)-INDEX('Capital base input'!AT$135:AT$184, $E1372))/'Capital base input'!AT$15*(1+'Capital base input'!AT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$27:AU$76, $E1372)-INDEX('Capital base input'!AU$81:AU$130, $E1372)-INDEX('Capital base input'!AU$135:AU$184, $E1372))/'Capital base input'!AU$15*(1+'Capital base input'!AU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$27:AV$76, $E1372)-INDEX('Capital base input'!AV$81:AV$130, $E1372)-INDEX('Capital base input'!AV$135:AV$184, $E1372))/'Capital base input'!AV$15*(1+'Capital base input'!AV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$27:AW$76, $E1372)-INDEX('Capital base input'!AW$81:AW$130, $E1372)-INDEX('Capital base input'!AW$135:AW$184, $E1372))/'Capital base input'!AW$15*(1+'Capital base input'!AW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$27:AX$76, $E1372)-INDEX('Capital base input'!AX$81:AX$130, $E1372)-INDEX('Capital base input'!AX$135:AX$184, $E1372))/'Capital base input'!AX$15*(1+'Capital base input'!AX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$27:AY$76, $E1372)-INDEX('Capital base input'!AY$81:AY$130, $E1372)-INDEX('Capital base input'!AY$135:AY$184, $E1372))/'Capital base input'!AY$15*(1+'Capital base input'!AY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$27:AZ$76, $E1372)-INDEX('Capital base input'!AZ$81:AZ$130, $E1372)-INDEX('Capital base input'!AZ$135:AZ$184, $E1372))/'Capital base input'!AZ$15*(1+'Capital base input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$27:BA$76, $E1372)-INDEX('Capital base input'!BA$81:BA$130, $E1372)-INDEX('Capital base input'!BA$135:BA$184, $E1372))/'Capital base input'!BA$15*(1+'Capital base input'!BA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$27:BB$76, $E1372)-INDEX('Capital base input'!BB$81:BB$130, $E1372)-INDEX('Capital base input'!BB$135:BB$184, $E1372))/'Capital base input'!BB$15*(1+'Capital base input'!BB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$27:BC$76, $E1372)-INDEX('Capital base input'!BC$81:BC$130, $E1372)-INDEX('Capital base input'!BC$135:BC$184, $E1372))/'Capital base input'!BC$15*(1+'Capital base input'!BC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$27:BD$76, $E1372)-INDEX('Capital base input'!BD$81:BD$130, $E1372)-INDEX('Capital base input'!BD$135:BD$184, $E1372))/'Capital base input'!BD$15*(1+'Capital base input'!BD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$27:BE$76, $E1372)-INDEX('Capital base input'!BE$81:BE$130, $E1372)-INDEX('Capital base input'!BE$135:BE$184, $E1372))/'Capital base input'!BE$15*(1+'Capital base input'!BE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$27:BF$76, $E1372)-INDEX('Capital base input'!BF$81:BF$130, $E1372)-INDEX('Capital base input'!BF$135:BF$184, $E1372))/'Capital base input'!BF$15*(1+'Capital base input'!BF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$27:BG$76, $E1372)-INDEX('Capital base input'!BG$81:BG$130, $E1372)-INDEX('Capital base input'!BG$135:BG$184, $E1372))/'Capital base input'!BG$15*(1+'Capital base input'!BG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$27:BH$76, $E1372)-INDEX('Capital base input'!BH$81:BH$130, $E1372)-INDEX('Capital base input'!BH$135:BH$184, $E1372))/'Capital base input'!BH$15*(1+'Capital base input'!BH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$27:BI$76, $E1372)-INDEX('Capital base input'!BI$81:BI$130, $E1372)-INDEX('Capital base input'!BI$135:BI$184, $E1372))/'Capital base input'!BI$15*(1+'Capital base input'!BI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$27:BJ$76, $E1372)-INDEX('Capital base input'!BJ$81:BJ$130, $E1372)-INDEX('Capital base input'!BJ$135:BJ$184, $E1372))/'Capital base input'!BJ$15*(1+'Capital base input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$27:BK$76, $E1372)-INDEX('Capital base input'!BK$81:BK$130, $E1372)-INDEX('Capital base input'!BK$135:BK$184, $E1372))/'Capital base input'!BK$15*(1+'Capital base input'!BK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$27:BL$76, $E1372)-INDEX('Capital base input'!BL$81:BL$130, $E1372)-INDEX('Capital base input'!BL$135:BL$184, $E1372))/'Capital base input'!BL$15*(1+'Capital base input'!BL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$27:BM$76, $E1372)-INDEX('Capital base input'!BM$81:BM$130, $E1372)-INDEX('Capital base input'!BM$135:BM$184, $E1372))/'Capital base input'!BM$15*(1+'Capital base input'!BM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$27:BN$76, $E1372)-INDEX('Capital base input'!BN$81:BN$130, $E1372)-INDEX('Capital base input'!BN$135:BN$184, $E1372))/'Capital base input'!BN$15*(1+'Capital base input'!BN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$27:BO$76, $E1372)-INDEX('Capital base input'!BO$81:BO$130, $E1372)-INDEX('Capital base input'!BO$135:BO$184, $E1372))/'Capital base input'!BO$15*(1+'Capital base input'!BO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$27:BP$76, $E1372)-INDEX('Capital base input'!BP$81:BP$130, $E1372)-INDEX('Capital base input'!BP$135:BP$184, $E1372))/'Capital base input'!BP$15*(1+'Capital base input'!BP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$27:BQ$76, $E1372)-INDEX('Capital base input'!BQ$81:BQ$130, $E1372)-INDEX('Capital base input'!BQ$135:BQ$184, $E1372))/'Capital base input'!BQ$15*(1+'Capital base input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$27:BR$76, $E1372)-INDEX('Capital base input'!BR$81:BR$130, $E1372)-INDEX('Capital base input'!BR$135:BR$184, $E1372))/'Capital base input'!BR$15*(1+'Capital base input'!BR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$27:BS$76, $E1372)-INDEX('Capital base input'!BS$81:BS$130, $E1372)-INDEX('Capital base input'!BS$135:BS$184, $E1372))/'Capital base input'!BS$15*(1+'Capital base input'!BS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$27:BT$76, $E1372)-INDEX('Capital base input'!BT$81:BT$130, $E1372)-INDEX('Capital base input'!BT$135:BT$184, $E1372))/'Capital base input'!BT$15*(1+'Capital base input'!BT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$27:BU$76, $E1372)-INDEX('Capital base input'!BU$81:BU$130, $E1372)-INDEX('Capital base input'!BU$135:BU$184, $E1372))/'Capital base input'!BU$15*(1+'Capital base input'!BU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$27:BV$76, $E1372)-INDEX('Capital base input'!BV$81:BV$130, $E1372)-INDEX('Capital base input'!BV$135:BV$184, $E1372))/'Capital base input'!BV$15*(1+'Capital base input'!BV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$27:BW$76, $E1372)-INDEX('Capital base input'!BW$81:BW$130, $E1372)-INDEX('Capital base input'!BW$135:BW$184, $E1372))/'Capital base input'!BW$15*(1+'Capital base input'!BW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$27:BX$76, $E1372)-INDEX('Capital base input'!BX$81:BX$130, $E1372)-INDEX('Capital base input'!BX$135:BX$184, $E1372))/'Capital base input'!BX$15*(1+'Capital base input'!BX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$27:BY$76, $E1372)-INDEX('Capital base input'!BY$81:BY$130, $E1372)-INDEX('Capital base input'!BY$135:BY$184, $E1372))/'Capital base input'!BY$15*(1+'Capital base input'!BY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$27:BZ$76, $E1372)-INDEX('Capital base input'!BZ$81:BZ$130, $E1372)-INDEX('Capital base input'!BZ$135:BZ$184, $E1372))/'Capital base input'!BZ$15*(1+'Capital base input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$27:CA$76, $E1372)-INDEX('Capital base input'!CA$81:CA$130, $E1372)-INDEX('Capital base input'!CA$135:CA$184, $E1372))/'Capital base input'!CA$15*(1+'Capital base input'!CA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$27:CB$76, $E1372)-INDEX('Capital base input'!CB$81:CB$130, $E1372)-INDEX('Capital base input'!CB$135:CB$184, $E1372))/'Capital base input'!CB$15*(1+'Capital base input'!CB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$27:CC$76, $E1372)-INDEX('Capital base input'!CC$81:CC$130, $E1372)-INDEX('Capital base input'!CC$135:CC$184, $E1372))/'Capital base input'!CC$15*(1+'Capital base input'!CC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$27:CD$76, $E1372)-INDEX('Capital base input'!CD$81:CD$130, $E1372)-INDEX('Capital base input'!CD$135:CD$184, $E1372))/'Capital base input'!CD$15*(1+'Capital base input'!CD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$27:CE$76, $E1372)-INDEX('Capital base input'!CE$81:CE$130, $E1372)-INDEX('Capital base input'!CE$135:CE$184, $E1372))/'Capital base input'!CE$15*(1+'Capital base input'!CE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$27:CF$76, $E1372)-INDEX('Capital base input'!CF$81:CF$130, $E1372)-INDEX('Capital base input'!CF$135:CF$184, $E1372))/'Capital base input'!CF$15*(1+'Capital base input'!CF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$27:CG$76, $E1372)-INDEX('Capital base input'!CG$81:CG$130, $E1372)-INDEX('Capital base input'!CG$135:CG$184, $E1372))/'Capital base input'!CG$15*(1+'Capital base input'!CG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$27:CH$76, $E1372)-INDEX('Capital base input'!CH$81:CH$130, $E1372)-INDEX('Capital base input'!CH$135:CH$184, $E1372))/'Capital base input'!CH$15*(1+'Capital base input'!CH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$27:CI$76, $E1372)-INDEX('Capital base input'!CI$81:CI$130, $E1372)-INDEX('Capital base input'!CI$135:CI$184, $E1372))/'Capital base input'!CI$15*(1+'Capital base input'!CI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$27:CJ$76, $E1372)-INDEX('Capital base input'!CJ$81:CJ$130, $E1372)-INDEX('Capital base input'!CJ$135:CJ$184, $E1372))/'Capital base input'!CJ$15*(1+'Capital base input'!CJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$27:CK$76, $E1372)-INDEX('Capital base input'!CK$81:CK$130, $E1372)-INDEX('Capital base input'!CK$135:CK$184, $E1372))/'Capital base input'!CK$15*(1+'Capital base input'!CK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$27:CL$76, $E1372)-INDEX('Capital base input'!CL$81:CL$130, $E1372)-INDEX('Capital base input'!CL$135:CL$184, $E1372))/'Capital base input'!CL$15*(1+'Capital base input'!CL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$27:CM$76, $E1372)-INDEX('Capital base input'!CM$81:CM$130, $E1372)-INDEX('Capital base input'!CM$135:CM$184, $E1372))/'Capital base input'!CM$15*(1+'Capital base input'!CM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$27:CN$76, $E1372)-INDEX('Capital base input'!CN$81:CN$130, $E1372)-INDEX('Capital base input'!CN$135:CN$184, $E1372))/'Capital base input'!CN$15*(1+'Capital base input'!CN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$27:CO$76, $E1372)-INDEX('Capital base input'!CO$81:CO$130, $E1372)-INDEX('Capital base input'!CO$135:CO$184, $E1372))/'Capital base input'!CO$15*(1+'Capital base input'!CO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CP$27:CP$76, $E1372)-INDEX('Capital base input'!CP$81:CP$130, $E1372)-INDEX('Capital base input'!CP$135:CP$184, $E1372))/'Capital base input'!CP$15*(1+'Capital base input'!CP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CQ$27:CQ$76, $E1372)-INDEX('Capital base input'!CQ$81:CQ$130, $E1372)-INDEX('Capital base input'!CQ$135:CQ$184, $E1372))/'Capital base input'!CQ$15*(1+'Capital base input'!CQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CR$27:CR$76, $E1372)-INDEX('Capital base input'!CR$81:CR$130, $E1372)-INDEX('Capital base input'!CR$135:CR$184, $E1372))/'Capital base input'!CR$15*(1+'Capital base input'!CR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CS$27:CS$76, $E1372)-INDEX('Capital base input'!CS$81:CS$130, $E1372)-INDEX('Capital base input'!CS$135:CS$184, $E1372))/'Capital base input'!CS$15*(1+'Capital base input'!CS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CT$27:CT$76, $E1372)-INDEX('Capital base input'!CT$81:CT$130, $E1372)-INDEX('Capital base input'!CT$135:CT$184, $E1372))/'Capital base input'!CT$15*(1+'Capital base input'!CT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CU$27:CU$76, $E1372)-INDEX('Capital base input'!CU$81:CU$130, $E1372)-INDEX('Capital base input'!CU$135:CU$184, $E1372))/'Capital base input'!CU$15*(1+'Capital base input'!CU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CV$27:CV$76, $E1372)-INDEX('Capital base input'!CV$81:CV$130, $E1372)-INDEX('Capital base input'!CV$135:CV$184, $E1372))/'Capital base input'!CV$15*(1+'Capital base input'!CV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CW$27:CW$76, $E1372)-INDEX('Capital base input'!CW$81:CW$130, $E1372)-INDEX('Capital base input'!CW$135:CW$184, $E1372))/'Capital base input'!CW$15*(1+'Capital base input'!CW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CX$27:CX$76, $E1372)-INDEX('Capital base input'!CX$81:CX$130, $E1372)-INDEX('Capital base input'!CX$135:CX$184, $E1372))/'Capital base input'!CX$15*(1+'Capital base input'!CX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CY$27:CY$76, $E1372)-INDEX('Capital base input'!CY$81:CY$130, $E1372)-INDEX('Capital base input'!CY$135:CY$184, $E1372))/'Capital base input'!CY$15*(1+'Capital base input'!CY$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$189:$G$238, $E1411)=\"\", IF($G1411=0, 0, F1412), INDEX('Capital base input'!$G$189:$G$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!H$189:H$238, $E1411)=\"\", G1412, INDEX('Capital base input'!H$189:H$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!I$189:I$238, $E1411)=\"\", H1412, INDEX('Capital base input'!I$189:I$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!J$189:J$238, $E1411)=\"\", I1412, INDEX('Capital base input'!J$189:J$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!K$189:K$238, $E1411)=\"\", J1412, INDEX('Capital base input'!K$189:K$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!L$189:L$238, $E1411)=\"\", K1412, INDEX('Capital base input'!L$189:L$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!M$189:M$238, $E1411)=\"\", L1412, INDEX('Capital base input'!M$189:M$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!N$189:N$238, $E1411)=\"\", M1412, INDEX('Capital base input'!N$189:N$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!O$189:O$238, $E1411)=\"\", N1412, INDEX('Capital base input'!O$189:O$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!P$189:P$238, $E1411)=\"\", O1412, INDEX('Capital base input'!P$189:P$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!Q$189:Q$238, $E1411)=\"\", P1412, INDEX('Capital base input'!Q$189:Q$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!R$189:R$238, $E1411)=\"\", Q1412, INDEX('Capital base input'!R$189:R$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!S$189:S$238, $E1411)=\"\", R1412, INDEX('Capital base input'!S$189:S$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!T$189:T$238, $E1411)=\"\", S1412, INDEX('Capital base input'!T$189:T$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!U$189:U$238, $E1411)=\"\", T1412, INDEX('Capital base input'!U$189:U$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!V$189:V$238, $E1411)=\"\", U1412, INDEX('Capital base input'!V$189:V$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!W$189:W$238, $E1411)=\"\", V1412, INDEX('Capital base input'!W$189:W$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!X$189:X$238, $E1411)=\"\", W1412, INDEX('Capital base input'!X$189:X$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!Y$189:Y$238, $E1411)=\"\", X1412, INDEX('Capital base input'!Y$189:Y$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!Z$189:Z$238, $E1411)=\"\", Y1412, INDEX('Capital base input'!Z$189:Z$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AA$189:AA$238, $E1411)=\"\", Z1412, INDEX('Capital base input'!AA$189:AA$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AB$189:AB$238, $E1411)=\"\", AA1412, INDEX('Capital base input'!AB$189:AB$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AC$189:AC$238, $E1411)=\"\", AB1412, INDEX('Capital base input'!AC$189:AC$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AD$189:AD$238, $E1411)=\"\", AC1412, INDEX('Capital base input'!AD$189:AD$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AE$189:AE$238, $E1411)=\"\", AD1412, INDEX('Capital base input'!AE$189:AE$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AF$189:AF$238, $E1411)=\"\", AE1412, INDEX('Capital base input'!AF$189:AF$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AG$189:AG$238, $E1411)=\"\", AF1412, INDEX('Capital base input'!AG$189:AG$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AH$189:AH$238, $E1411)=\"\", AG1412, INDEX('Capital base input'!AH$189:AH$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AI$189:AI$238, $E1411)=\"\", AH1412, INDEX('Capital base input'!AI$189:AI$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AJ$189:AJ$238, $E1411)=\"\", AI1412, INDEX('Capital base input'!AJ$189:AJ$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AK$189:AK$238, $E1411)=\"\", AJ1412, INDEX('Capital base input'!AK$189:AK$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AL$189:AL$238, $E1411)=\"\", AK1412, INDEX('Capital base input'!AL$189:AL$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AM$189:AM$238, $E1411)=\"\", AL1412, INDEX('Capital base input'!AM$189:AM$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AN$189:AN$238, $E1411)=\"\", AM1412, INDEX('Capital base input'!AN$189:AN$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AO$189:AO$238, $E1411)=\"\", AN1412, INDEX('Capital base input'!AO$189:AO$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AP$189:AP$238, $E1411)=\"\", AO1412, INDEX('Capital base input'!AP$189:AP$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AQ$189:AQ$238, $E1411)=\"\", AP1412, INDEX('Capital base input'!AQ$189:AQ$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AR$189:AR$238, $E1411)=\"\", AQ1412, INDEX('Capital base input'!AR$189:AR$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AS$189:AS$238, $E1411)=\"\", AR1412, INDEX('Capital base input'!AS$189:AS$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AT$189:AT$238, $E1411)=\"\", AS1412, INDEX('Capital base input'!AT$189:AT$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AU$189:AU$238, $E1411)=\"\", AT1412, INDEX('Capital base input'!AU$189:AU$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AV$189:AV$238, $E1411)=\"\", AU1412, INDEX('Capital base input'!AV$189:AV$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AW$189:AW$238, $E1411)=\"\", AV1412, INDEX('Capital base input'!AW$189:AW$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AX$189:AX$238, $E1411)=\"\", AW1412, INDEX('Capital base input'!AX$189:AX$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AY$189:AY$238, $E1411)=\"\", AX1412, INDEX('Capital base input'!AY$189:AY$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!AZ$189:AZ$238, $E1411)=\"\", AY1412, INDEX('Capital base input'!AZ$189:AZ$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BA$189:BA$238, $E1411)=\"\", AZ1412, INDEX('Capital base input'!BA$189:BA$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BB$189:BB$238, $E1411)=\"\", BA1412, INDEX('Capital base input'!BB$189:BB$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BC$189:BC$238, $E1411)=\"\", BB1412, INDEX('Capital base input'!BC$189:BC$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BD$189:BD$238, $E1411)=\"\", BC1412, INDEX('Capital base input'!BD$189:BD$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BE$189:BE$238, $E1411)=\"\", BD1412, INDEX('Capital base input'!BE$189:BE$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BF$189:BF$238, $E1411)=\"\", BE1412, INDEX('Capital base input'!BF$189:BF$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BG$189:BG$238, $E1411)=\"\", BF1412, INDEX('Capital base input'!BG$189:BG$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BH$189:BH$238, $E1411)=\"\", BG1412, INDEX('Capital base input'!BH$189:BH$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BI$189:BI$238, $E1411)=\"\", BH1412, INDEX('Capital base input'!BI$189:BI$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BJ$189:BJ$238, $E1411)=\"\", BI1412, INDEX('Capital base input'!BJ$189:BJ$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BK$189:BK$238, $E1411)=\"\", BJ1412, INDEX('Capital base input'!BK$189:BK$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BL$189:BL$238, $E1411)=\"\", BK1412, INDEX('Capital base input'!BL$189:BL$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BM$189:BM$238, $E1411)=\"\", BL1412, INDEX('Capital base input'!BM$189:BM$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BN$189:BN$238, $E1411)=\"\", BM1412, INDEX('Capital base input'!BN$189:BN$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BO$189:BO$238, $E1411)=\"\", BN1412, INDEX('Capital base input'!BO$189:BO$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BP$189:BP$238, $E1411)=\"\", BO1412, INDEX('Capital base input'!BP$189:BP$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BQ$189:BQ$238, $E1411)=\"\", BP1412, INDEX('Capital base input'!BQ$189:BQ$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BR$189:BR$238, $E1411)=\"\", BQ1412, INDEX('Capital base input'!BR$189:BR$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BS$189:BS$238, $E1411)=\"\", BR1412, INDEX('Capital base input'!BS$189:BS$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BT$189:BT$238, $E1411)=\"\", BS1412, INDEX('Capital base input'!BT$189:BT$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BU$189:BU$238, $E1411)=\"\", BT1412, INDEX('Capital base input'!BU$189:BU$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BV$189:BV$238, $E1411)=\"\", BU1412, INDEX('Capital base input'!BV$189:BV$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BW$189:BW$238, $E1411)=\"\", BV1412, INDEX('Capital base input'!BW$189:BW$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BX$189:BX$238, $E1411)=\"\", BW1412, INDEX('Capital base input'!BX$189:BX$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BY$189:BY$238, $E1411)=\"\", BX1412, INDEX('Capital base input'!BY$189:BY$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!BZ$189:BZ$238, $E1411)=\"\", BY1412, INDEX('Capital base input'!BZ$189:BZ$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CA$189:CA$238, $E1411)=\"\", BZ1412, INDEX('Capital base input'!CA$189:CA$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CB$189:CB$238, $E1411)=\"\", CA1412, INDEX('Capital base input'!CB$189:CB$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CC$189:CC$238, $E1411)=\"\", CB1412, INDEX('Capital base input'!CC$189:CC$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CD$189:CD$238, $E1411)=\"\", CC1412, INDEX('Capital base input'!CD$189:CD$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CE$189:CE$238, $E1411)=\"\", CD1412, INDEX('Capital base input'!CE$189:CE$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CF$189:CF$238, $E1411)=\"\", CE1412, INDEX('Capital base input'!CF$189:CF$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CG$189:CG$238, $E1411)=\"\", CF1412, INDEX('Capital base input'!CG$189:CG$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CH$189:CH$238, $E1411)=\"\", CG1412, INDEX('Capital base input'!CH$189:CH$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CI$189:CI$238, $E1411)=\"\", CH1412, INDEX('Capital base input'!CI$189:CI$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CJ$189:CJ$238, $E1411)=\"\", CI1412, INDEX('Capital base input'!CJ$189:CJ$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CK$189:CK$238, $E1411)=\"\", CJ1412, INDEX('Capital base input'!CK$189:CK$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CL$189:CL$238, $E1411)=\"\", CK1412, INDEX('Capital base input'!CL$189:CL$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CM$189:CM$238, $E1411)=\"\", CL1412, INDEX('Capital base input'!CM$189:CM$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CN$189:CN$238, $E1411)=\"\", CM1412, INDEX('Capital base input'!CN$189:CN$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CO$189:CO$238, $E1411)=\"\", CN1412, INDEX('Capital base input'!CO$189:CO$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CP$189:CP$238, $E1411)=\"\", CO1412, INDEX('Capital base input'!CP$189:CP$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CQ$189:CQ$238, $E1411)=\"\", CP1412, INDEX('Capital base input'!CQ$189:CQ$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CR$189:CR$238, $E1411)=\"\", CQ1412, INDEX('Capital base input'!CR$189:CR$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CS$189:CS$238, $E1411)=\"\", CR1412, INDEX('Capital base input'!CS$189:CS$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CT$189:CT$238, $E1411)=\"\", CS1412, INDEX('Capital base input'!CT$189:CT$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CU$189:CU$238, $E1411)=\"\", CT1412, INDEX('Capital base input'!CU$189:CU$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CV$189:CV$238, $E1411)=\"\", CU1412, INDEX('Capital base input'!CV$189:CV$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CW$189:CW$238, $E1411)=\"\", CV1412, INDEX('Capital base input'!CW$189:CW$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CX$189:CX$238, $E1411)=\"\", CW1412, INDEX('Capital base input'!CX$189:CX$238, $E1411))","v":0},{"$f":"IF(INDEX('Capital base input'!CY$189:CY$238, $E1411)=\"\", CX1412, INDEX('Capital base input'!CY$189:CY$238, $E1411))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2023-24",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(P$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:O1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:P1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(R$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:Q1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(S$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:R1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(T$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:S1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(U$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:T1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(V$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:U1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(W$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:V1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(X$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:W1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:X1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:Y1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:Z1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AA1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AB1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AC1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AD1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AE1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AF1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AG1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AH1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AI1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AJ1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AK1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AL1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AM1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AN1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AO1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AP1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AQ1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AR1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AS1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AT1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AU1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AV1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AW1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AX1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AY1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:AZ1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BA1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BB1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BC1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BD1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BE1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BF1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BG1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BH1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BI1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BJ1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BK1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BL1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BM1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BN1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BO1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BP1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BQ1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BR1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BS1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BT1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BU1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BV1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BW1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BX1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BY1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:BZ1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CA1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CB1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CC1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CD1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CE1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CF1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CG1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CH1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CI1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CJ1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CK1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CL1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CM1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CN1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CO1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CP1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CQ1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CR1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CS1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CT1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CU1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CV1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CW1443)))","v":0},{"$f":"IF(OR(OFFSET($G1422, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=0, OFFSET($G1423, -$E1426, $E1427)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1423, -$E1426, $E1427)+$E1427, IFERROR(OFFSET($G1422, -$E1426, $E1427)/OFFSET($G1423, -$E1426, $E1427), 0), OFFSET($G1422, -$E1426, $E1427)-SUM($G1443:CX1443)))","v":0}]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>H$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:G1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>I$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:H1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>J$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:I1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>K$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:J1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>L$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:K1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>M$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:L1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>N$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:M1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>O$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:N1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>P$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:O1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>Q$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:P1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>R$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:Q1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>S$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:R1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>T$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:S1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>U$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:T1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>V$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:U1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>W$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:V1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>X$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:W1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>Y$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:X1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>Z$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:Y1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AA$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:Z1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AB$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AA1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AC$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AB1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AD$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AC1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AE$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AD1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AF$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AE1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AG$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AF1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AH$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AG1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AI$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AH1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AJ$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AI1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AK$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AJ1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AL$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AK1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AM$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AL1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AN$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AM1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AO$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AN1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AP$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AO1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AQ$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AP1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AR$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AQ1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AS$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AR1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AT$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AS1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AU$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AT1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AV$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AU1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AW$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AV1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AX$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AW1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AY$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AX1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>AZ$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AY1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BA$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:AZ1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BB$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BA1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BC$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BB1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BD$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BC1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BE$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BD1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BF$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BE1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BG$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BF1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BH$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BG1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BI$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BH1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BJ$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BI1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BK$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BJ1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BL$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BK1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BM$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BL1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BN$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BM1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BO$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BN1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BP$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BO1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BQ$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BP1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BR$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BQ1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BS$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BR1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BT$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BS1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BU$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BT1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BV$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BU1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BW$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BV1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BX$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BW1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BY$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BX1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>BZ$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BY1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CA$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:BZ1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CB$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CA1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CC$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CB1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CD$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CC1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CE$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CD1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CF$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CE1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CG$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CF1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CH$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CG1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CI$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CH1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CJ$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CI1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CK$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CJ1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CL$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CK1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CM$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CL1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CN$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CM1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CO$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CN1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CP$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CO1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CQ$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CP1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CR$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CQ1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CS$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CR1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CT$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CS1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CU$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CT1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CV$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CU1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CW$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CV1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CX$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CW1458))))","v":0},{"$f":"IF(OFFSET($G1451, -$E1458, $E1458)=\"n/a\",0,IF(OFFSET($G1451,-$E1458,$E1458)+$E1458>CY$5,IFERROR((OFFSET($G1450,-$E1458,$E1458)/(OFFSET($G1451,-$E1458,$E1458))),0),(OFFSET($G1450,-$E1458,$E1458)-SUM($G1458:CX1458))))","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E1549+5","v":10},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E1549)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:Q1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:R1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:S1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:T1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:U1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:V1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:W1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:X1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:Y1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:Z1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AA1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AB1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AC1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AD1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AE1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AF1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AG1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AH1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AI1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AJ1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AK1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AL1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AM1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AN1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AO1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AP1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AQ1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AR1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AS1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AT1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AU1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AV1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AW1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AX1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AY1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:AZ1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BA1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BB1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BC1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BD1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BE1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BF1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BG1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BH1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BI1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BJ1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BK1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BL1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BM1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BN1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BO1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BP1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BQ1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BR1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BS1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BT1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BU1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BV1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BW1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BX1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BY1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:BZ1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CA1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CB1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CC1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CD1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CE1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CF1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CG1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CH1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CI1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CJ1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CK1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CL1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CM1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CN1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CP$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CO1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CQ$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CP1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CR$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CQ1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CS$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CR1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CT$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CS1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CU$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CT1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CV$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CU1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CW$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CV1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CX$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CW1550))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1531, -$E1537, $E1549)=0, 0, IF(CY$5-OFFSET('Capital base input'!$H$11, 0, $E1549)<OFFSET($G1532, -$E1537, $E1549)+$E1549, OFFSET($G1531, -$E1537, $E1549)/OFFSET($G1532, -$E1537, $E1549), OFFSET($G1531, -$E1537, $E1549)-SUM($G1550:CX1550))), 0)","v":0}]
[null,null,null,null,6,"Depreciation of net capex 2021-22",null,null,null,null,null,null,{"$f":"IF('Capital base input'!M$22=\"No\",IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>M$5,IFERROR(((OFFSET($G1573,-$E1581,$E1581)*0.5)/(OFFSET($G1574,-$E1581,$E1581))),0),((OFFSET($G1573,-$E1581,$E1581)*0.5)-SUM($G1581:L1581)))), \"\")","v":""},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>N$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:M1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>O$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:N1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>P$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:O1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>Q$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:P1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>R$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:Q1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>S$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:R1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>T$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:S1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>U$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:T1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>V$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:U1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>W$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:V1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>X$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:W1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>Y$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:X1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>Z$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:Y1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AA$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:Z1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AB$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AA1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AC$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AB1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AD$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AC1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AE$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AD1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AF$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AE1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AG$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AF1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AH$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AG1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AI$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AH1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AJ$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AI1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AK$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AJ1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AL$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AK1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AM$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AL1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AN$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AM1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AO$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AN1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AP$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AO1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AQ$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AP1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AR$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AQ1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AS$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AR1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AT$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AS1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AU$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AT1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AV$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AU1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AW$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AV1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AX$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AW1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AY$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AX1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>AZ$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AY1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BA$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:AZ1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BB$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BA1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BC$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BB1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BD$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BC1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BE$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BD1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BF$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BE1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BG$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BF1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BH$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BG1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BI$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BH1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BJ$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BI1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BK$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BJ1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BL$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BK1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BM$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BL1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BN$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BM1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BO$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BN1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BP$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BO1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BQ$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BP1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BR$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BQ1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BS$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BR1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BT$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BS1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BU$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BT1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BV$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BU1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BW$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BV1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BX$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BW1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BY$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BX1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>BZ$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BY1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CA$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:BZ1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CB$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CA1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CC$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CB1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CD$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CC1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CE$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CD1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CF$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CE1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CG$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CF1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CH$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CG1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CI$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CH1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CJ$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CI1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CK$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CJ1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CL$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CK1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CM$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CL1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CN$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CM1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CO$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CN1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CP$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CO1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CQ$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CP1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CR$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CQ1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CS$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CR1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CT$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CS1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CU$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CT1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CV$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CU1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CW$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CV1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CX$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CW1581))))","v":0},{"$f":"IF(OFFSET($G1574, -$E1581, $E1581)=\"n/a\",0,IF(OFFSET($G1574,-$E1581,$E1581)+$E1581>CY$5,IFERROR((OFFSET($G1573,-$E1581,$E1581)/(OFFSET($G1574,-$E1581,$E1581))),0),(OFFSET($G1573,-$E1581,$E1581)-SUM($G1581:CX1581))))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2018-19",null,null,null,null,{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(K$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:J1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(L$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:K1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(M$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:L1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(N$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:M1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(O$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:N1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(P$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:O1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:P1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(R$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:Q1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(S$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:R1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(T$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:S1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(U$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:T1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(V$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:U1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(W$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:V1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(X$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:W1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:X1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:Y1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:Z1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AA1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AB1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AC1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AD1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AE1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AF1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AG1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AH1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AI1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AJ1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AK1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AL1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AM1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AN1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AO1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AP1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AQ1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AR1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AS1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AT1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AU1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AV1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AW1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AX1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AY1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:AZ1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BA1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BB1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BC1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BD1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BE1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BF1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BG1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BH1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BI1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BJ1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BK1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BL1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BM1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BN1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BO1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BP1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BQ1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BR1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BS1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BT1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BU1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BV1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BW1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BX1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BY1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:BZ1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CA1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CB1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CC1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CD1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CE1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CF1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CG1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CH1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CI1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CJ1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CK1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CL1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CM1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CN1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CO1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CP1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CQ1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CR1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CS1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CT1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CU1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CV1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CW1633)))","v":0},{"$f":"IF(OR(OFFSET($G1612, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=0, OFFSET($G1613, -$E1616, $E1617)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1613, -$E1616, $E1617)+$E1617, IFERROR(OFFSET($G1612, -$E1616, $E1617)/OFFSET($G1613, -$E1616, $E1617), 0), OFFSET($G1612, -$E1616, $E1617)-SUM($G1633:CX1633)))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$27:$E$76, MATCH($E1606, 'Capital base input'!$D$27:$D$76, 0)) & \" - depreciation\"","v":"0 - depreciation"},null,{"$f":"SUM(H1614:H1641)","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,{"$f":"SUM(BT1614:BT1641)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP1614:CP1641)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2019-20",null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(L$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:K1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(M$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:L1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(N$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:M1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(O$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:N1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(P$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:O1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:P1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(R$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:Q1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(S$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:R1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(T$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:S1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(U$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:T1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(V$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:U1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(W$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:V1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(X$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:W1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:X1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:Y1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:Z1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AA1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AB1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AC1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AD1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AE1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AF1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AG1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AH1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AI1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AJ1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AK1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AL1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AM1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AN1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AO1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AP1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AQ1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AR1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AS1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AT1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AU1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AV1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AW1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AX1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AY1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:AZ1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BA1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BB1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BC1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BD1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BE1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BF1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BG1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BH1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BI1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BJ1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BK1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BL1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BM1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BN1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BO1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BP1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BQ1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BR1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BS1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BT1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BU1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BV1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BW1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BX1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BY1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:BZ1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CA1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CB1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CC1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CD1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CE1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CF1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CG1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CH1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CI1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CJ1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CK1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CL1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CM1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CN1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CO1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CP1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CQ1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CR1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CS1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CT1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CU1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CV1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CW1673)))","v":0},{"$f":"IF(OR(OFFSET($G1652, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=0, OFFSET($G1653, -$E1656, $E1657)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1653, -$E1656, $E1657)+$E1657, IFERROR(OFFSET($G1652, -$E1656, $E1657)/OFFSET($G1653, -$E1656, $E1657), 0), OFFSET($G1652, -$E1656, $E1657)-SUM($G1673:CX1673)))","v":0}]
[]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2018-19",null,null,null,null,{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(K$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:J1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(L$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:K1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(M$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:L1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(N$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:M1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(O$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:N1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(P$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:O1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:P1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(R$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:Q1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(S$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:R1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(T$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:S1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(U$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:T1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(V$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:U1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(W$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:V1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(X$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:W1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:X1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:Y1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:Z1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AA1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AB1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AC1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AD1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AE1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AF1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AG1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AH1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AI1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AJ1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AK1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AL1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AM1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AN1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AO1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AP1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AQ1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AR1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AS1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AT1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AU1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AV1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AW1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AX1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AY1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:AZ1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BA1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BB1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BC1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BD1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BE1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BF1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BG1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BH1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BI1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BJ1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BK1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BL1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BM1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BN1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BO1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BP1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BQ1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BR1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BS1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BT1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BU1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BV1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BW1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BX1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BY1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:BZ1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CA1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CB1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CC1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CD1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CE1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CF1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CG1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CH1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CI1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CJ1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CK1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CL1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CM1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CN1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CO1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CP1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CQ1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CR1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CS1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CT1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CU1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CV1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CW1750)))","v":0},{"$f":"IF(OR(OFFSET($G1729, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=0, OFFSET($G1730, -$E1733, $E1734)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1730, -$E1733, $E1734)+$E1734, IFERROR(OFFSET($G1729, -$E1733, $E1734)/OFFSET($G1730, -$E1733, $E1734), 0), OFFSET($G1729, -$E1733, $E1734)-SUM($G1750:CX1750)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1764<>0, IF(G1763<>\"n/a\", INDEX('Capital base input'!$F$189:$F$238, $E1762)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1764<>0, IF(H1763<>\"n/a\", H1763-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1764<>0, IF(I1763<>\"n/a\", I1763-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1764<>0, IF(J1763<>\"n/a\", J1763-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1764<>0, IF(K1763<>\"n/a\", K1763-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1764<>0, IF(L1763<>\"n/a\", L1763-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1764<>0, IF(M1763<>\"n/a\", M1763-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1764<>0, IF(N1763<>\"n/a\", N1763-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1764<>0, IF(O1763<>\"n/a\", O1763-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1764<>0, IF(P1763<>\"n/a\", P1763-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1764<>0, IF(Q1763<>\"n/a\", Q1763-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1764<>0, IF(R1763<>\"n/a\", R1763-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1764<>0, IF(S1763<>\"n/a\", S1763-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1764<>0, IF(T1763<>\"n/a\", T1763-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1764<>0, IF(U1763<>\"n/a\", U1763-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1764<>0, IF(V1763<>\"n/a\", V1763-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1764<>0, IF(W1763<>\"n/a\", W1763-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1764<>0, IF(X1763<>\"n/a\", X1763-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1764<>0, IF(Y1763<>\"n/a\", Y1763-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1764<>0, IF(Z1763<>\"n/a\", Z1763-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1764<>0, IF(AA1763<>\"n/a\", AA1763-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1764<>0, IF(AB1763<>\"n/a\", AB1763-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1764<>0, IF(AC1763<>\"n/a\", AC1763-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1764<>0, IF(AD1763<>\"n/a\", AD1763-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1764<>0, IF(AE1763<>\"n/a\", AE1763-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1764<>0, IF(AF1763<>\"n/a\", AF1763-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1764<>0, IF(AG1763<>\"n/a\", AG1763-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1764<>0, IF(AH1763<>\"n/a\", AH1763-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1764<>0, IF(AI1763<>\"n/a\", AI1763-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1764<>0, IF(AJ1763<>\"n/a\", AJ1763-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1764<>0, IF(AK1763<>\"n/a\", AK1763-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1764<>0, IF(AL1763<>\"n/a\", AL1763-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1764<>0, IF(AM1763<>\"n/a\", AM1763-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1764<>0, IF(AN1763<>\"n/a\", AN1763-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1764<>0, IF(AO1763<>\"n/a\", AO1763-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1764<>0, IF(AP1763<>\"n/a\", AP1763-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1764<>0, IF(AQ1763<>\"n/a\", AQ1763-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1764<>0, IF(AR1763<>\"n/a\", AR1763-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1764<>0, IF(AS1763<>\"n/a\", AS1763-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1764<>0, IF(AT1763<>\"n/a\", AT1763-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1764<>0, IF(AU1763<>\"n/a\", AU1763-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1764<>0, IF(AV1763<>\"n/a\", AV1763-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1764<>0, IF(AW1763<>\"n/a\", AW1763-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1764<>0, IF(AX1763<>\"n/a\", AX1763-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1764<>0, IF(AY1763<>\"n/a\", AY1763-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1764<>0, IF(AZ1763<>\"n/a\", AZ1763-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1764<>0, IF(BA1763<>\"n/a\", BA1763-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1764<>0, IF(BB1763<>\"n/a\", BB1763-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1764<>0, IF(BC1763<>\"n/a\", BC1763-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1764<>0, IF(BD1763<>\"n/a\", BD1763-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1764<>0, IF(BE1763<>\"n/a\", BE1763-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1764<>0, IF(BF1763<>\"n/a\", BF1763-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1764<>0, IF(BG1763<>\"n/a\", BG1763-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1764<>0, IF(BH1763<>\"n/a\", BH1763-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1764<>0, IF(BI1763<>\"n/a\", BI1763-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1764<>0, IF(BJ1763<>\"n/a\", BJ1763-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1764<>0, IF(BK1763<>\"n/a\", BK1763-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1764<>0, IF(BL1763<>\"n/a\", BL1763-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1764<>0, IF(BM1763<>\"n/a\", BM1763-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1764<>0, IF(BN1763<>\"n/a\", BN1763-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1764<>0, IF(BO1763<>\"n/a\", BO1763-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1764<>0, IF(BP1763<>\"n/a\", BP1763-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1764<>0, IF(BQ1763<>\"n/a\", BQ1763-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1764<>0, IF(BR1763<>\"n/a\", BR1763-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1764<>0, IF(BS1763<>\"n/a\", BS1763-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1764<>0, IF(BT1763<>\"n/a\", BT1763-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1764<>0, IF(BU1763<>\"n/a\", BU1763-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV1764<>0, IF(BV1763<>\"n/a\", BV1763-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW1764<>0, IF(BW1763<>\"n/a\", BW1763-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX1764<>0, IF(BX1763<>\"n/a\", BX1763-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY1764<>0, IF(BY1763<>\"n/a\", BY1763-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ1764<>0, IF(BZ1763<>\"n/a\", BZ1763-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA1764<>0, IF(CA1763<>\"n/a\", CA1763-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB1764<>0, IF(CB1763<>\"n/a\", CB1763-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC1764<>0, IF(CC1763<>\"n/a\", CC1763-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD1764<>0, IF(CD1763<>\"n/a\", CD1763-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE1764<>0, IF(CE1763<>\"n/a\", CE1763-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF1764<>0, IF(CF1763<>\"n/a\", CF1763-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG1764<>0, IF(CG1763<>\"n/a\", CG1763-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH1764<>0, IF(CH1763<>\"n/a\", CH1763-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI1764<>0, IF(CI1763<>\"n/a\", CI1763-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ1764<>0, IF(CJ1763<>\"n/a\", CJ1763-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK1764<>0, IF(CK1763<>\"n/a\", CK1763-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL1764<>0, IF(CL1763<>\"n/a\", CL1763-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM1764<>0, IF(CM1763<>\"n/a\", CM1763-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN1764<>0, IF(CN1763<>\"n/a\", CN1763-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO1764<>0, IF(CO1763<>\"n/a\", CO1763-'Capital base input'!CP$11, \"n/a\"), 0)","v":0},{"$f":"IF(CP1764<>0, IF(CP1763<>\"n/a\", CP1763-'Capital base input'!CQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CQ1764<>0, IF(CQ1763<>\"n/a\", CQ1763-'Capital base input'!CR$11, \"n/a\"), 0)","v":0},{"$f":"IF(CR1764<>0, IF(CR1763<>\"n/a\", CR1763-'Capital base input'!CS$11, \"n/a\"), 0)","v":0},{"$f":"IF(CS1764<>0, IF(CS1763<>\"n/a\", CS1763-'Capital base input'!CT$11, \"n/a\"), 0)","v":0},{"$f":"IF(CT1764<>0, IF(CT1763<>\"n/a\", CT1763-'Capital base input'!CU$11, \"n/a\"), 0)","v":0},{"$f":"IF(CU1764<>0, IF(CU1763<>\"n/a\", CU1763-'Capital base input'!CV$11, \"n/a\"), 0)","v":0},{"$f":"IF(CV1764<>0, IF(CV1763<>\"n/a\", CV1763-'Capital base input'!CW$11, \"n/a\"), 0)","v":0},{"$f":"IF(CW1764<>0, IF(CW1763<>\"n/a\", CW1763-'Capital base input'!CX$11, \"n/a\"), 0)","v":0},{"$f":"IF(CX1764<>0, IF(CX1763<>\"n/a\", CX1763-'Capital base input'!CY$11, \"n/a\"), 0)","v":0},{"$f":"IF(CY1764<>0, IF(CY1763<>\"n/a\", CY1763-'Capital base input'!CZ$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E1809+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1810)","v":"Depreciation of net capex 2016-17"},null,{"$f":"IF('Capital base input'!H$22=\"No\",IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>H$5,IFERROR(((OFFSET($G1802,-$E1810,$E1810)*0.5)/(OFFSET($G1803,-$E1810,$E1810))),0),((OFFSET($G1802,-$E1810,$E1810)*0.5)-SUM($G1810:G1810)))), \"\")","v":""},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>I$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:H1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>J$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:I1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>K$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:J1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>L$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:K1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>M$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:L1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>N$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:M1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>O$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:N1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>P$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:O1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>Q$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:P1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>R$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:Q1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>S$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:R1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>T$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:S1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>U$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:T1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>V$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:U1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>W$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:V1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>X$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:W1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>Y$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:X1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>Z$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:Y1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AA$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:Z1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AB$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AA1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AC$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AB1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AD$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AC1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AE$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AD1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AF$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AE1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AG$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AF1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AH$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AG1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AI$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AH1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AJ$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AI1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AK$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AJ1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AL$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AK1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AM$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AL1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AN$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AM1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AO$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AN1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AP$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AO1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AQ$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AP1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AR$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AQ1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AS$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AR1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AT$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AS1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AU$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AT1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AV$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AU1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AW$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AV1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AX$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AW1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AY$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AX1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>AZ$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AY1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BA$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:AZ1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BB$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BA1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BC$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BB1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BD$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BC1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BE$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BD1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BF$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BE1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BG$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BF1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BH$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BG1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BI$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BH1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BJ$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BI1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BK$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BJ1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BL$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BK1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BM$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BL1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BN$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BM1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BO$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BN1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BP$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BO1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BQ$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BP1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BR$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BQ1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BS$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BR1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BT$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BS1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BU$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BT1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BV$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BU1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BW$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BV1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BX$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BW1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BY$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BX1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>BZ$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BY1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CA$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:BZ1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CB$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CA1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CC$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CB1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CD$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CC1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CE$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CD1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CF$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CE1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CG$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CF1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CH$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CG1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CI$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CH1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CJ$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CI1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CK$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CJ1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CL$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CK1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CM$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CL1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CN$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CM1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CO$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CN1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CP$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CO1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CQ$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CP1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CR$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CQ1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CS$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CR1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CT$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CS1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CU$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CT1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CV$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CU1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CW$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CV1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CX$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CW1810))))","v":0},{"$f":"IF(OFFSET($G1803, -$E1810, $E1810)=\"n/a\",0,IF(OFFSET($G1803,-$E1810,$E1810)+$E1810>CY$5,IFERROR((OFFSET($G1802,-$E1810,$E1810)/(OFFSET($G1803,-$E1810,$E1810))),0),(OFFSET($G1802,-$E1810,$E1810)-SUM($G1810:CX1810))))","v":0}]
[]
[null,null,null,null,9,"Depreciation of net capex 2024-25",null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!P$22=\"No\",IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>P$5,IFERROR(((OFFSET($G1849,-$E1857,$E1857)*0.5)/(OFFSET($G1850,-$E1857,$E1857))),0),((OFFSET($G1849,-$E1857,$E1857)*0.5)-SUM($G1857:O1857)))), \"\")","v":""},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>Q$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:P1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>R$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:Q1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>S$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:R1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>T$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:S1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>U$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:T1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>V$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:U1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>W$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:V1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>X$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:W1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>Y$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:X1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>Z$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:Y1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AA$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:Z1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AB$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AA1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AC$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AB1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AD$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AC1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AE$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AD1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AF$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AE1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AG$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AF1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AH$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AG1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AI$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AH1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AJ$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AI1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AK$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AJ1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AL$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AK1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AM$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AL1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AN$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AM1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AO$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AN1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AP$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AO1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AQ$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AP1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AR$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AQ1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AS$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AR1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AT$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AS1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AU$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AT1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AV$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AU1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AW$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AV1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AX$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AW1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AY$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AX1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>AZ$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AY1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BA$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:AZ1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BB$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BA1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BC$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BB1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BD$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BC1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BE$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BD1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BF$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BE1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BG$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BF1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BH$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BG1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BI$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BH1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BJ$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BI1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BK$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BJ1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BL$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BK1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BM$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BL1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BN$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BM1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BO$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BN1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BP$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BO1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BQ$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BP1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BR$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BQ1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BS$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BR1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BT$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BS1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BU$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BT1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BV$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BU1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BW$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BV1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BX$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BW1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BY$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BX1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>BZ$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BY1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CA$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:BZ1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CB$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CA1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CC$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CB1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CD$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CC1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CE$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CD1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CF$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CE1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CG$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CF1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CH$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CG1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CI$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CH1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CJ$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CI1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CK$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CJ1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CL$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CK1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CM$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CL1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CN$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CM1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CO$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CN1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CP$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CO1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CQ$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CP1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CR$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CQ1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CS$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CR1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CT$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CS1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CU$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CT1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CV$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CU1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CW$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CV1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CX$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CW1857))))","v":0},{"$f":"IF(OFFSET($G1850, -$E1857, $E1857)=\"n/a\",0,IF(OFFSET($G1850,-$E1857,$E1857)+$E1857>CY$5,IFERROR((OFFSET($G1849,-$E1857,$E1857)/(OFFSET($G1850,-$E1857,$E1857))),0),(OFFSET($G1849,-$E1857,$E1857)-SUM($G1857:CX1857))))","v":0}]
[]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$242:H$291, $E1918)/'Capital base input'!H$15","v":0},{"$f":"INDEX('Capital base input'!I$242:I$291, $E1918)/'Capital base input'!I$15","v":0},{"$f":"INDEX('Capital base input'!J$242:J$291, $E1918)/'Capital base input'!J$15","v":0},{"$f":"INDEX('Capital base input'!K$242:K$291, $E1918)/'Capital base input'!K$15","v":0},{"$f":"INDEX('Capital base input'!L$242:L$291, $E1918)/'Capital base input'!L$15","v":0},{"$f":"INDEX('Capital base input'!M$242:M$291, $E1918)/'Capital base input'!M$15","v":0},{"$f":"INDEX('Capital base input'!N$242:N$291, $E1918)/'Capital base input'!N$15","v":0},{"$f":"INDEX('Capital base input'!O$242:O$291, $E1918)/'Capital base input'!O$15","v":0},{"$f":"INDEX('Capital base input'!P$242:P$291, $E1918)/'Capital base input'!P$15","v":0},{"$f":"INDEX('Capital base input'!Q$242:Q$291, $E1918)/'Capital base input'!Q$15","v":0},{"$f":"INDEX('Capital base input'!R$242:R$291, $E1918)/'Capital base input'!R$15","v":0},{"$f":"INDEX('Capital base input'!S$242:S$291, $E1918)/'Capital base input'!S$15","v":0},{"$f":"INDEX('Capital base input'!T$242:T$291, $E1918)/'Capital base input'!T$15","v":0},{"$f":"INDEX('Capital base input'!U$242:U$291, $E1918)/'Capital base input'!U$15","v":0},{"$f":"INDEX('Capital base input'!V$242:V$291, $E1918)/'Capital base input'!V$15","v":0},{"$f":"INDEX('Capital base input'!W$242:W$291, $E1918)/'Capital base input'!W$15","v":0},{"$f":"INDEX('Capital base input'!X$242:X$291, $E1918)/'Capital base input'!X$15","v":0},{"$f":"INDEX('Capital base input'!Y$242:Y$291, $E1918)/'Capital base input'!Y$15","v":0},{"$f":"INDEX('Capital base input'!Z$242:Z$291, $E1918)/'Capital base input'!Z$15","v":0},{"$f":"INDEX('Capital base input'!AA$242:AA$291, $E1918)/'Capital base input'!AA$15","v":0},{"$f":"INDEX('Capital base input'!AB$242:AB$291, $E1918)/'Capital base input'!AB$15","v":0},{"$f":"INDEX('Capital base input'!AC$242:AC$291, $E1918)/'Capital base input'!AC$15","v":0},{"$f":"INDEX('Capital base input'!AD$242:AD$291, $E1918)/'Capital base input'!AD$15","v":0},{"$f":"INDEX('Capital base input'!AE$242:AE$291, $E1918)/'Capital base input'!AE$15","v":0},{"$f":"INDEX('Capital base input'!AF$242:AF$291, $E1918)/'Capital base input'!AF$15","v":0},{"$f":"INDEX('Capital base input'!AG$242:AG$291, $E1918)/'Capital base input'!AG$15","v":0},{"$f":"INDEX('Capital base input'!AH$242:AH$291, $E1918)/'Capital base input'!AH$15","v":0},{"$f":"INDEX('Capital base input'!AI$242:AI$291, $E1918)/'Capital base input'!AI$15","v":0},{"$f":"INDEX('Capital base input'!AJ$242:AJ$291, $E1918)/'Capital base input'!AJ$15","v":0},{"$f":"INDEX('Capital base input'!AK$242:AK$291, $E1918)/'Capital base input'!AK$15","v":0},{"$f":"INDEX('Capital base input'!AL$242:AL$291, $E1918)/'Capital base input'!AL$15","v":0},{"$f":"INDEX('Capital base input'!AM$242:AM$291, $E1918)/'Capital base input'!AM$15","v":0},{"$f":"INDEX('Capital base input'!AN$242:AN$291, $E1918)/'Capital base input'!AN$15","v":0},{"$f":"INDEX('Capital base input'!AO$242:AO$291, $E1918)/'Capital base input'!AO$15","v":0},{"$f":"INDEX('Capital base input'!AP$242:AP$291, $E1918)/'Capital base input'!AP$15","v":0},{"$f":"INDEX('Capital base input'!AQ$242:AQ$291, $E1918)/'Capital base input'!AQ$15","v":0},{"$f":"INDEX('Capital base input'!AR$242:AR$291, $E1918)/'Capital base input'!AR$15","v":0},{"$f":"INDEX('Capital base input'!AS$242:AS$291, $E1918)/'Capital base input'!AS$15","v":0},{"$f":"INDEX('Capital base input'!AT$242:AT$291, $E1918)/'Capital base input'!AT$15","v":0},{"$f":"INDEX('Capital base input'!AU$242:AU$291, $E1918)/'Capital base input'!AU$15","v":0},{"$f":"INDEX('Capital base input'!AV$242:AV$291, $E1918)/'Capital base input'!AV$15","v":0},{"$f":"INDEX('Capital base input'!AW$242:AW$291, $E1918)/'Capital base input'!AW$15","v":0},{"$f":"INDEX('Capital base input'!AX$242:AX$291, $E1918)/'Capital base input'!AX$15","v":0},{"$f":"INDEX('Capital base input'!AY$242:AY$291, $E1918)/'Capital base input'!AY$15","v":0},{"$f":"INDEX('Capital base input'!AZ$242:AZ$291, $E1918)/'Capital base input'!AZ$15","v":0},{"$f":"INDEX('Capital base input'!BA$242:BA$291, $E1918)/'Capital base input'!BA$15","v":0},{"$f":"INDEX('Capital base input'!BB$242:BB$291, $E1918)/'Capital base input'!BB$15","v":0},{"$f":"INDEX('Capital base input'!BC$242:BC$291, $E1918)/'Capital base input'!BC$15","v":0},{"$f":"INDEX('Capital base input'!BD$242:BD$291, $E1918)/'Capital base input'!BD$15","v":0},{"$f":"INDEX('Capital base input'!BE$242:BE$291, $E1918)/'Capital base input'!BE$15","v":0},{"$f":"INDEX('Capital base input'!BF$242:BF$291, $E1918)/'Capital base input'!BF$15","v":0},{"$f":"INDEX('Capital base input'!BG$242:BG$291, $E1918)/'Capital base input'!BG$15","v":0},{"$f":"INDEX('Capital base input'!BH$242:BH$291, $E1918)/'Capital base input'!BH$15","v":0},{"$f":"INDEX('Capital base input'!BI$242:BI$291, $E1918)/'Capital base input'!BI$15","v":0},{"$f":"INDEX('Capital base input'!BJ$242:BJ$291, $E1918)/'Capital base input'!BJ$15","v":0},{"$f":"INDEX('Capital base input'!BK$242:BK$291, $E1918)/'Capital base input'!BK$15","v":0},{"$f":"INDEX('Capital base input'!BL$242:BL$291, $E1918)/'Capital base input'!BL$15","v":0},{"$f":"INDEX('Capital base input'!BM$242:BM$291, $E1918)/'Capital base input'!BM$15","v":0},{"$f":"INDEX('Capital base input'!BN$242:BN$291, $E1918)/'Capital base input'!BN$15","v":0},{"$f":"INDEX('Capital base input'!BO$242:BO$291, $E1918)/'Capital base input'!BO$15","v":0},{"$f":"INDEX('Capital base input'!BP$242:BP$291, $E1918)/'Capital base input'!BP$15","v":0},{"$f":"INDEX('Capital base input'!BQ$242:BQ$291, $E1918)/'Capital base input'!BQ$15","v":0},{"$f":"INDEX('Capital base input'!BR$242:BR$291, $E1918)/'Capital base input'!BR$15","v":0},{"$f":"INDEX('Capital base input'!BS$242:BS$291, $E1918)/'Capital base input'!BS$15","v":0},{"$f":"INDEX('Capital base input'!BT$242:BT$291, $E1918)/'Capital base input'!BT$15","v":0},{"$f":"INDEX('Capital base input'!BU$242:BU$291, $E1918)/'Capital base input'!BU$15","v":0},{"$f":"INDEX('Capital base input'!BV$242:BV$291, $E1918)/'Capital base input'!BV$15","v":0},{"$f":"INDEX('Capital base input'!BW$242:BW$291, $E1918)/'Capital base input'!BW$15","v":0},{"$f":"INDEX('Capital base input'!BX$242:BX$291, $E1918)/'Capital base input'!BX$15","v":0},{"$f":"INDEX('Capital base input'!BY$242:BY$291, $E1918)/'Capital base input'!BY$15","v":0},{"$f":"INDEX('Capital base input'!BZ$242:BZ$291, $E1918)/'Capital base input'!BZ$15","v":0},{"$f":"INDEX('Capital base input'!CA$242:CA$291, $E1918)/'Capital base input'!CA$15","v":0},{"$f":"INDEX('Capital base input'!CB$242:CB$291, $E1918)/'Capital base input'!CB$15","v":0},{"$f":"INDEX('Capital base input'!CC$242:CC$291, $E1918)/'Capital base input'!CC$15","v":0},{"$f":"INDEX('Capital base input'!CD$242:CD$291, $E1918)/'Capital base input'!CD$15","v":0},{"$f":"INDEX('Capital base input'!CE$242:CE$291, $E1918)/'Capital base input'!CE$15","v":0},{"$f":"INDEX('Capital base input'!CF$242:CF$291, $E1918)/'Capital base input'!CF$15","v":0},{"$f":"INDEX('Capital base input'!CG$242:CG$291, $E1918)/'Capital base input'!CG$15","v":0},{"$f":"INDEX('Capital base input'!CH$242:CH$291, $E1918)/'Capital base input'!CH$15","v":0},{"$f":"INDEX('Capital base input'!CI$242:CI$291, $E1918)/'Capital base input'!CI$15","v":0},{"$f":"INDEX('Capital base input'!CJ$242:CJ$291, $E1918)/'Capital base input'!CJ$15","v":0},{"$f":"INDEX('Capital base input'!CK$242:CK$291, $E1918)/'Capital base input'!CK$15","v":0},{"$f":"INDEX('Capital base input'!CL$242:CL$291, $E1918)/'Capital base input'!CL$15","v":0},{"$f":"INDEX('Capital base input'!CM$242:CM$291, $E1918)/'Capital base input'!CM$15","v":0},{"$f":"INDEX('Capital base input'!CN$242:CN$291, $E1918)/'Capital base input'!CN$15","v":0},{"$f":"INDEX('Capital base input'!CO$242:CO$291, $E1918)/'Capital base input'!CO$15","v":0},{"$f":"INDEX('Capital base input'!CP$242:CP$291, $E1918)/'Capital base input'!CP$15","v":0},{"$f":"INDEX('Capital base input'!CQ$242:CQ$291, $E1918)/'Capital base input'!CQ$15","v":0},{"$f":"INDEX('Capital base input'!CR$242:CR$291, $E1918)/'Capital base input'!CR$15","v":0},{"$f":"INDEX('Capital base input'!CS$242:CS$291, $E1918)/'Capital base input'!CS$15","v":0},{"$f":"INDEX('Capital base input'!CT$242:CT$291, $E1918)/'Capital base input'!CT$15","v":0},{"$f":"INDEX('Capital base input'!CU$242:CU$291, $E1918)/'Capital base input'!CU$15","v":0},{"$f":"INDEX('Capital base input'!CV$242:CV$291, $E1918)/'Capital base input'!CV$15","v":0},{"$f":"INDEX('Capital base input'!CW$242:CW$291, $E1918)/'Capital base input'!CW$15","v":0},{"$f":"INDEX('Capital base input'!CX$242:CX$291, $E1918)/'Capital base input'!CX$15","v":0},{"$f":"INDEX('Capital base input'!CY$242:CY$291, $E1918)/'Capital base input'!CY$15","v":0}]
[null,null,null,null,{"$f":"E1939+5","v":10},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E1939)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:Q1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:R1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:S1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:T1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:U1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:V1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:W1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:X1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:Y1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:Z1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AA1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AB1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AC1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AD1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AE1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AF1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AG1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AH1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AI1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AJ1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AK1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AL1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AM1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AN1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AO1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AP1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AQ1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AR1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AS1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AT1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AU1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AV1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AW1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AX1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AY1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:AZ1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BA1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BB1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BC1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BD1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BE1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BF1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BG1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BH1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BI1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BJ1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BK1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BL1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BM1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BN1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BO1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BP1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BQ1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BR1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BS1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BT1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BU1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BV1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BW1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BX1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BY1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:BZ1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CA1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CB1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CC1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CD1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CE1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CF1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CG1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CH1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CI1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CJ1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CK1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CL1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CM1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CN1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CP$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CO1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CQ$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CP1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CR$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CQ1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CS$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CR1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CT$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CS1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CU$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CT1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CV$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CU1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CW$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CV1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CX$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CW1940))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1921, -$E1927, $E1939)=0, 0, IF(CY$5-OFFSET('Capital base input'!$H$11, 0, $E1939)<OFFSET($G1922, -$E1927, $E1939)+$E1939, OFFSET($G1921, -$E1927, $E1939)/OFFSET($G1922, -$E1927, $E1939), OFFSET($G1921, -$E1927, $E1939)-SUM($G1940:CX1940))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1927)","v":"Depreciation of asset adjustments - Capital base 2016-17"},null,null,{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(I$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:H1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(J$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:I1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(K$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:J1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(L$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:K1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(M$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:L1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(N$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:M1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(O$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:N1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(P$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:O1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:P1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(R$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:Q1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(S$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:R1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(T$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:S1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(U$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:T1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(V$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:U1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(W$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:V1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(X$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:W1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:X1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:Y1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:Z1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AA1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AB1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AC1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AD1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AE1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AF1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AG1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AH1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AI1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AJ1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AK1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AL1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AM1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AN1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AO1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AP1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AQ1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AR1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AS1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AT1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AU1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AV1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AW1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AX1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AY1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:AZ1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BA1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BB1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BC1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BD1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BE1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BF1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BG1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BH1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BI1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BJ1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BK1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BL1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BM1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BN1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BO1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BP1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BQ1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BR1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BS1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BT1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BU1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BV1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BW1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BX1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BY1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:BZ1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CA1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CB1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CC1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CD1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CE1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CF1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CG1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CH1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CI1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CJ1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CK1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CL1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CM1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CN1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CO1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CP1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CQ1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CR1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CS1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CT1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CU1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CV1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CW1943)))","v":0},{"$f":"IF(OR(OFFSET($G1922, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=0, OFFSET($G1923, -$E1926, $E1927)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1923, -$E1926, $E1927)+$E1927, IFERROR(OFFSET($G1922, -$E1926, $E1927)/OFFSET($G1923, -$E1926, $E1927), 0), OFFSET($G1922, -$E1926, $E1927)-SUM($G1943:CX1943)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2017-18",null,null,null,{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(J$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:I1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(K$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:J1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(L$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:K1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(M$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:L1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(N$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:M1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(O$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:N1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(P$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:O1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:P1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(R$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:Q1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(S$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:R1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(T$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:S1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(U$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:T1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(V$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:U1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(W$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:V1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(X$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:W1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:X1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:Y1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:Z1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AA1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AB1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AC1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AD1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AE1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AF1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AG1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AH1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AI1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AJ1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AK1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AL1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AM1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AN1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AO1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AP1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AQ1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AR1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AS1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AT1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AU1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AV1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AW1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AX1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AY1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:AZ1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BA1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BB1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BC1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BD1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BE1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BF1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BG1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BH1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BI1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BJ1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BK1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BL1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BM1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BN1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BO1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BP1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BQ1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BR1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BS1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BT1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BU1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BV1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BW1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BX1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BY1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:BZ1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CA1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CB1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CC1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CD1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CE1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CF1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CG1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CH1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CI1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CJ1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CK1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CL1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CM1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CN1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CO1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CP1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CQ1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CR1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CS1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CT1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CU1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CV1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CW1944)))","v":0},{"$f":"IF(OR(OFFSET($G1923, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=0, OFFSET($G1924, -$E1927, $E1928)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1924, -$E1927, $E1928)+$E1928, IFERROR(OFFSET($G1923, -$E1927, $E1928)/OFFSET($G1924, -$E1927, $E1928), 0), OFFSET($G1923, -$E1927, $E1928)-SUM($G1944:CX1944)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2018-19",null,null,null,null,{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(K$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:J1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(L$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:K1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(M$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:L1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(N$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:M1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(O$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:N1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(P$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:O1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:P1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(R$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:Q1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(S$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:R1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(T$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:S1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(U$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:T1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(V$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:U1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(W$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:V1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(X$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:W1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:X1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:Y1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:Z1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AA1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AB1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AC1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AD1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AE1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AF1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AG1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AH1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AI1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AJ1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AK1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AL1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AM1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AN1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AO1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AP1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AQ1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AR1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AS1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AT1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AU1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AV1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AW1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AX1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AY1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:AZ1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BA1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BB1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BC1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BD1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BE1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BF1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BG1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BH1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BI1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BJ1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BK1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BL1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BM1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BN1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BO1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BP1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BQ1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BR1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BS1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BT1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BU1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BV1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BW1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BX1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BY1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:BZ1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CA1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CB1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CC1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CD1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CE1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CF1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CG1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CH1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CI1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CJ1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CK1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CL1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CM1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CN1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CO1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CP1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CQ1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CR1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CS1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CT1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CU1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CV1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CW1945)))","v":0},{"$f":"IF(OR(OFFSET($G1924, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=0, OFFSET($G1925, -$E1928, $E1929)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1925, -$E1928, $E1929)+$E1929, IFERROR(OFFSET($G1924, -$E1928, $E1929)/OFFSET($G1925, -$E1928, $E1929), 0), OFFSET($G1924, -$E1928, $E1929)-SUM($G1945:CX1945)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2019-20",null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(L$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:K1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(M$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:L1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(N$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:M1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(O$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:N1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(P$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:O1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:P1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(R$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:Q1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(S$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:R1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(T$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:S1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(U$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:T1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(V$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:U1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(W$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:V1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(X$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:W1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:X1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:Y1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:Z1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AA1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AB1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AC1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AD1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AE1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AF1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AG1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AH1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AI1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AJ1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AK1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AL1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AM1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AN1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AO1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AP1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AQ1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AR1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AS1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AT1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AU1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AV1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AW1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AX1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AY1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:AZ1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BA1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BB1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BC1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BD1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BE1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BF1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BG1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BH1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BI1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BJ1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BK1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BL1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BM1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BN1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BO1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BP1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BQ1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BR1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BS1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BT1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BU1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BV1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BW1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BX1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BY1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:BZ1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CA1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CB1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CC1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CD1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CE1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CF1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CG1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CH1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CI1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CJ1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CK1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CL1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CM1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CN1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CO1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CP1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CQ1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CR1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CS1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CT1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CU1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CV1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CW1946)))","v":0},{"$f":"IF(OR(OFFSET($G1925, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=0, OFFSET($G1926, -$E1929, $E1930)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1926, -$E1929, $E1930)+$E1930, IFERROR(OFFSET($G1925, -$E1929, $E1930)/OFFSET($G1926, -$E1929, $E1930), 0), OFFSET($G1925, -$E1929, $E1930)-SUM($G1946:CX1946)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2020-21",null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(M$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:L1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(N$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:M1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(O$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:N1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(P$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:O1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:P1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(R$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:Q1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(S$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:R1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(T$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:S1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(U$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:T1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(V$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:U1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(W$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:V1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(X$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:W1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:X1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:Y1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:Z1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AA1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AB1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AC1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AD1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AE1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AF1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AG1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AH1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AI1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AJ1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AK1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AL1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AM1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AN1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AO1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AP1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AQ1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AR1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AS1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AT1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AU1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AV1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AW1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AX1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AY1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:AZ1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BA1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BB1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BC1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BD1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BE1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BF1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BG1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BH1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BI1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BJ1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BK1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BL1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BM1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BN1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BO1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BP1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BQ1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BR1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BS1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BT1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BU1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BV1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BW1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BX1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BY1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:BZ1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CA1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CB1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CC1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CD1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CE1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CF1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CG1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CH1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CI1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CJ1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CK1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CL1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CM1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CN1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CO1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CP1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CQ1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CR1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CS1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CT1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CU1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CV1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CW1947)))","v":0},{"$f":"IF(OR(OFFSET($G1926, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=0, OFFSET($G1927, -$E1930, $E1931)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1927, -$E1930, $E1931)+$E1931, IFERROR(OFFSET($G1926, -$E1930, $E1931)/OFFSET($G1927, -$E1930, $E1931), 0), OFFSET($G1926, -$E1930, $E1931)-SUM($G1947:CX1947)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2021-22",null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(N$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:M1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(O$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:N1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(P$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:O1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:P1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(R$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:Q1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(S$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:R1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(T$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:S1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(U$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:T1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(V$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:U1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(W$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:V1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(X$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:W1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:X1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:Y1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:Z1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AA1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AB1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AC1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AD1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AE1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AF1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AG1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AH1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AI1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AJ1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AK1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AL1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AM1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AN1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AO1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AP1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AQ1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AR1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AS1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AT1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AU1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AV1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AW1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AX1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AY1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:AZ1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BA1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BB1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BC1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BD1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BE1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BF1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BG1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BH1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BI1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BJ1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BK1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BL1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BM1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BN1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BO1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BP1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BQ1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BR1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BS1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BT1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BU1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BV1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BW1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BX1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BY1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:BZ1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CA1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CB1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CC1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CD1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CE1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CF1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CG1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CH1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CI1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CJ1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CK1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CL1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CM1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CN1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CO1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CP1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CQ1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CR1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CS1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CT1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CU1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CV1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CW1948)))","v":0},{"$f":"IF(OR(OFFSET($G1927, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=0, OFFSET($G1928, -$E1931, $E1932)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1928, -$E1931, $E1932)+$E1932, IFERROR(OFFSET($G1927, -$E1931, $E1932)/OFFSET($G1928, -$E1931, $E1932), 0), OFFSET($G1927, -$E1931, $E1932)-SUM($G1948:CX1948)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2022-23",null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(O$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:N1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(P$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:O1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:P1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(R$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:Q1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(S$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:R1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(T$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:S1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(U$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:T1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(V$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:U1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(W$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:V1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(X$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:W1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:X1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:Y1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:Z1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AA1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AB1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AC1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AD1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AE1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AF1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AG1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AH1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AI1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AJ1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AK1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AL1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AM1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AN1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AO1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AP1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AQ1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AR1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AS1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AT1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AU1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AV1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AW1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AX1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AY1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:AZ1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BA1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BB1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BC1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BD1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BE1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BF1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BG1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BH1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BI1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BJ1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BK1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BL1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BM1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BN1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BO1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BP1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BQ1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BR1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BS1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BT1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BU1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BV1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BW1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BX1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BY1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:BZ1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CA1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CB1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CC1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CD1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CE1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CF1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CG1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CH1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CI1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CJ1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CK1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CL1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CM1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CN1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CO1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CP1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CQ1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CR1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CS1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CT1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CU1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CV1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CW1949)))","v":0},{"$f":"IF(OR(OFFSET($G1928, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=0, OFFSET($G1929, -$E1932, $E1933)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1929, -$E1932, $E1933)+$E1933, IFERROR(OFFSET($G1928, -$E1932, $E1933)/OFFSET($G1929, -$E1932, $E1933), 0), OFFSET($G1928, -$E1932, $E1933)-SUM($G1949:CX1949)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2023-24",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(P$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:O1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:P1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(R$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:Q1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(S$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:R1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(T$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:S1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(U$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:T1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(V$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:U1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(W$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:V1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(X$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:W1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:X1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:Y1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:Z1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AA1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AB1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AC1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AD1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AE1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AF1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AG1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AH1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AI1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AJ1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AK1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AL1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AM1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AN1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AO1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AP1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AQ1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AR1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AS1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AT1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AU1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AV1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AW1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AX1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AY1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:AZ1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BA1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BB1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BC1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BD1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BE1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BF1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BG1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BH1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BI1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BJ1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BK1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BL1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BM1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BN1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BO1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BP1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BQ1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BR1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BS1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BT1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BU1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BV1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BW1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BX1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BY1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:BZ1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CA1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CB1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CC1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CD1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CE1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CF1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CG1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CH1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CI1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CJ1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CK1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CL1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CM1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CN1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CO1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CP1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CQ1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CR1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CS1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CT1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CU1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CV1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CW1950)))","v":0},{"$f":"IF(OR(OFFSET($G1929, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=0, OFFSET($G1930, -$E1933, $E1934)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1930, -$E1933, $E1934)+$E1934, IFERROR(OFFSET($G1929, -$E1933, $E1934)/OFFSET($G1930, -$E1933, $E1934), 0), OFFSET($G1929, -$E1933, $E1934)-SUM($G1950:CX1950)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2024-25",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:P1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(R$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:Q1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(S$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:R1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(T$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:S1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(U$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:T1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(V$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:U1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(W$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:V1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(X$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:W1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:X1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:Y1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:Z1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AA1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AB1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AC1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AD1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AE1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AF1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AG1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AH1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AI1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AJ1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AK1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AL1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AM1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AN1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AO1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AP1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AQ1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AR1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AS1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AT1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AU1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AV1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AW1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AX1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AY1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:AZ1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BA1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BB1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BC1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BD1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BE1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BF1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BG1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BH1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BI1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BJ1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BK1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BL1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BM1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BN1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BO1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BP1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BQ1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BR1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BS1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BT1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BU1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BV1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BW1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BX1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BY1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:BZ1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CA1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CB1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CC1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CD1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CE1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CF1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CG1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CH1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CI1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CJ1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CK1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CL1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CM1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CN1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CO1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CP1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CQ1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CR1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CS1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CT1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CU1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CV1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CW1951)))","v":0},{"$f":"IF(OR(OFFSET($G1930, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=0, OFFSET($G1931, -$E1934, $E1935)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1931, -$E1934, $E1935)+$E1935, IFERROR(OFFSET($G1930, -$E1934, $E1935)/OFFSET($G1931, -$E1934, $E1935), 0), OFFSET($G1930, -$E1934, $E1935)-SUM($G1951:CX1951)))","v":0}]
[null,null,null,null,null,"Depreciation of asset adjustments - Capital base 2025-26",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(R$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:Q1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(S$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:R1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(T$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:S1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(U$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:T1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(V$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:U1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(W$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:V1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(X$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:W1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:X1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:Y1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:Z1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AA1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AB1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AC1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AD1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AE1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AF1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AG1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AH1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AI1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AJ1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AK1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AL1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AM1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AN1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AO1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AP1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AQ1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AR1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AS1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AT1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AU1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AV1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AW1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AX1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AY1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:AZ1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BA1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BB1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BC1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BD1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BE1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BF1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BG1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BH1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BI1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BJ1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BK1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BL1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BM1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BN1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BO1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BP1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BQ1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BR1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BS1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BT1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BU1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BV1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BW1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BX1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BY1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:BZ1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CA1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CB1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CC1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CD1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CE1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CF1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CG1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CH1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CI1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CJ1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CK1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CL1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CM1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CN1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CP$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CO1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CQ$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CP1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CR$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CQ1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CS$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CR1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CT$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CS1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CU$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CT1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CV$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CU1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CW$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CV1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CX$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CW1952)))","v":0},{"$f":"IF(OR(OFFSET($G1931, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=0, OFFSET($G1932, -$E1935, $E1936)=\"n/a\"), 0, IF(CY$5<=OFFSET($G1932, -$E1935, $E1936)+$E1936, IFERROR(OFFSET($G1931, -$E1935, $E1936)/OFFSET($G1932, -$E1935, $E1936), 0), OFFSET($G1931, -$E1935, $E1936)-SUM($G1952:CX1952)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$27:$E$76, MATCH($E1918, 'Capital base input'!$D$27:$D$76, 0)) & \" - depreciation\"","v":"Equity raising costs - depreciation"},null,{"$f":"SUM(H1926:H1953)","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,{"$f":"SUM(BT1926:BT1953)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP1926:CP1953)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"TAB tracking","index":5,"n_rows":1904,"n_cols":103,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[null,null,null,null,null,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - TAB tracking - Gas DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AGN SA - TAB tracking - Gas DNSP RFM - Depreciation tracking module - version 1.1"}]
[]
[null,null,null,null,null,"Year ($m, nominal)",{"$f":"'TAB input'!G$4","v":"2015-16"},{"$f":"'TAB input'!H$4","v":"2016-17"},{"$f":"'TAB input'!I$4","v":"2017-18"},{"$f":"'TAB input'!J$4","v":"2018-19"},{"$f":"'TAB input'!K$4","v":"2019-20"},{"$f":"'TAB input'!L$4","v":"2020-21"},{"$f":"'TAB input'!M$4","v":"2021-22"},{"$f":"'TAB input'!N$4","v":"2022-23"},{"$f":"'TAB input'!O$4","v":"2023-24"},{"$f":"'TAB input'!P$4","v":"2024-25"},{"$f":"'TAB input'!Q$4","v":"2025-26"},{"$f":"'TAB input'!R$4","v":"2026-27"},{"$f":"'TAB input'!S$4","v":"2027-28"},{"$f":"'TAB input'!T$4","v":"2028-29"},{"$f":"'TAB input'!U$4","v":"2029-30"},{"$f":"'TAB input'!V$4","v":"2030-31"},{"$f":"'TAB input'!W$4","v":"2031-32"},{"$f":"'TAB input'!X$4","v":"2032-33"},{"$f":"'TAB input'!Y$4","v":"2033-34"},{"$f":"'TAB input'!Z$4","v":"2034-35"},{"$f":"'TAB input'!AA$4","v":"2035-36"},{"$f":"'TAB input'!AB$4","v":"2036-37"},{"$f":"'TAB input'!AC$4","v":"2037-38"},{"$f":"'TAB input'!AD$4","v":"2038-39"},{"$f":"'TAB input'!AE$4","v":"2039-40"},{"$f":"'TAB input'!AF$4","v":"2040-41"},{"$f":"'TAB input'!AG$4","v":"2041-42"},{"$f":"'TAB input'!AH$4","v":"2042-43"},{"$f":"'TAB input'!AI$4","v":"2043-44"},{"$f":"'TAB input'!AJ$4","v":"2044-45"},{"$f":"'TAB input'!AK$4","v":"2045-46"},{"$f":"'TAB input'!AL$4","v":"2046-47"},{"$f":"'TAB input'!AM$4","v":"2047-48"},{"$f":"'TAB input'!AN$4","v":"2048-49"},{"$f":"'TAB input'!AO$4","v":"2049-50"},{"$f":"'TAB input'!AP$4","v":"2050-51"},{"$f":"'TAB input'!AQ$4","v":"2051-52"},{"$f":"'TAB input'!AR$4","v":"2052-53"},{"$f":"'TAB input'!AS$4","v":"2053-54"},{"$f":"'TAB input'!AT$4","v":"2054-55"},{"$f":"'TAB input'!AU$4","v":"2055-56"},{"$f":"'TAB input'!AV$4","v":"2056-57"},{"$f":"'TAB input'!AW$4","v":"2057-58"},{"$f":"'TAB input'!AX$4","v":"2058-59"},{"$f":"'TAB input'!AY$4","v":"2059-60"},{"$f":"'TAB input'!AZ$4","v":"2060-61"},{"$f":"'TAB input'!BA$4","v":"2061-62"},{"$f":"'TAB input'!BB$4","v":"2062-63"},{"$f":"'TAB input'!BC$4","v":"2063-64"},{"$f":"'TAB input'!BD$4","v":"2064-65"},{"$f":"'TAB input'!BE$4","v":"2065-66"},{"$f":"'TAB input'!BF$4","v":"2066-67"},{"$f":"'TAB input'!BG$4","v":"2067-68"},{"$f":"'TAB input'!BH$4","v":"2068-69"},{"$f":"'TAB input'!BI$4","v":"2069-70"},{"$f":"'TAB input'!BJ$4","v":"2070-71"},{"$f":"'TAB input'!BK$4","v":"2071-72"},{"$f":"'TAB input'!BL$4","v":"2072-73"},{"$f":"'TAB input'!BM$4","v":"2073-74"},{"$f":"'TAB input'!BN$4","v":"2074-75"},{"$f":"'TAB input'!BO$4","v":"2075-76"},{"$f":"'TAB input'!BP$4","v":"2076-77"},{"$f":"'TAB input'!BQ$4","v":"2077-78"},{"$f":"'TAB input'!BR$4","v":"2078-79"},{"$f":"'TAB input'!BS$4","v":"2079-80"},{"$f":"'TAB input'!BT$4","v":"2080-81"},{"$f":"'TAB input'!BU$4","v":"2081-82"},{"$f":"'TAB input'!BV$4","v":"2082-83"},{"$f":"'TAB input'!BW$4","v":"2083-84"},{"$f":"'TAB input'!BX$4","v":"2084-85"},{"$f":"'TAB input'!BY$4","v":"2085-86"},{"$f":"'TAB input'!BZ$4","v":"2086-87"},{"$f":"'TAB input'!CA$4","v":"2087-88"},{"$f":"'TAB input'!CB$4","v":"2088-89"},{"$f":"'TAB input'!CC$4","v":"2089-90"},{"$f":"'TAB input'!CD$4","v":"2090-91"},{"$f":"'TAB input'!CE$4","v":"2091-92"},{"$f":"'TAB input'!CF$4","v":"2092-93"},{"$f":"'TAB input'!CG$4","v":"2093-94"},{"$f":"'TAB input'!CH$4","v":"2094-95"},{"$f":"'TAB input'!CI$4","v":"2095-96"},{"$f":"'TAB input'!CJ$4","v":"2096-97"},{"$f":"'TAB input'!CK$4","v":"2097-98"},{"$f":"'TAB input'!CL$4","v":"2098-99"},{"$f":"'TAB input'!CM$4","v":"2099-00"},{"$f":"'TAB input'!CN$4","v":"2100-01"},{"$f":"'TAB input'!CO$4","v":"2101-02"},{"$f":"'TAB input'!CP$4","v":"2102-03"},{"$f":"'TAB input'!CQ$4","v":"2103-04"},{"$f":"'TAB input'!CR$4","v":"2104-05"},{"$f":"'TAB input'!CS$4","v":"2105-06"},{"$f":"'TAB input'!CT$4","v":"2106-07"},{"$f":"'TAB input'!CU$4","v":"2107-08"},{"$f":"'TAB input'!CV$4","v":"2108-09"},{"$f":"'TAB input'!CW$4","v":"2109-10"},{"$f":"'TAB input'!CX$4","v":"2110-11"},{"$f":"'TAB input'!CY$4","v":"2111-12"}]
[null,null,null,null,null,null,0,{"$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},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96]
[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$67, 0))","v":"Mains"}]
[null,null,null,null,1,"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E7)","v":381.00506494117559},{"$f":"INDEX('TAB input'!H$18:H$67, $E7)-INDEX('TAB input'!H$72:H$121, $E7)-INDEX('TAB input'!H$126:H$175, $E7)","v":71.090330289324754},{"$f":"INDEX('TAB input'!I$18:I$67, $E7)-INDEX('TAB input'!I$72:I$121, $E7)-INDEX('TAB input'!I$126:I$175, $E7)","v":73.968432155678798},{"$f":"INDEX('TAB input'!J$18:J$67, $E7)-INDEX('TAB input'!J$72:J$121, $E7)-INDEX('TAB input'!J$126:J$175, $E7)","v":74.929253362620386},{"$f":"INDEX('TAB input'!K$18:K$67, $E7)-INDEX('TAB input'!K$72:K$121, $E7)-INDEX('TAB input'!K$126:K$175, $E7)","v":65.452090999999996},{"$f":"INDEX('TAB input'!L$18:L$67, $E7)-INDEX('TAB input'!L$72:L$121, $E7)-INDEX('TAB input'!L$126:L$175, $E7)","v":65.550899999999999},{"$f":"INDEX('TAB input'!M$18:M$67, $E7)-INDEX('TAB input'!M$72:M$121, $E7)-INDEX('TAB input'!M$126:M$175, $E7)","v":11.773641358029749},{"$f":"INDEX('TAB input'!N$18:N$67, $E7)-INDEX('TAB input'!N$72:N$121, $E7)-INDEX('TAB input'!N$126:N$175, $E7)","v":15.529280391584457},{"$f":"INDEX('TAB input'!O$18:O$67, $E7)-INDEX('TAB input'!O$72:O$121, $E7)-INDEX('TAB input'!O$126:O$175, $E7)","v":15.679584314467029},{"$f":"INDEX('TAB input'!P$18:P$67, $E7)-INDEX('TAB input'!P$72:P$121, $E7)-INDEX('TAB input'!P$126:P$175, $E7)","v":30.582209513422896},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E7)-INDEX('TAB input'!Q$72:Q$121, $E7)-INDEX('TAB input'!Q$126:Q$175, $E7)","v":-2.7383776895923049},{"$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, $E7)","v":0},{"$f":"INDEX('TAB input'!CP$18:CP$67, $E7)-INDEX('TAB input'!CP$72:CP$121, $E7)-INDEX('TAB input'!CP$126:CP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CQ$18:CQ$67, $E7)-INDEX('TAB input'!CQ$72:CQ$121, $E7)-INDEX('TAB input'!CQ$126:CQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CR$18:CR$67, $E7)-INDEX('TAB input'!CR$72:CR$121, $E7)-INDEX('TAB input'!CR$126:CR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CS$18:CS$67, $E7)-INDEX('TAB input'!CS$72:CS$121, $E7)-INDEX('TAB input'!CS$126:CS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CT$18:CT$67, $E7)-INDEX('TAB input'!CT$72:CT$121, $E7)-INDEX('TAB input'!CT$126:CT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CU$18:CU$67, $E7)-INDEX('TAB input'!CU$72:CU$121, $E7)-INDEX('TAB input'!CU$126:CU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CV$18:CV$67, $E7)-INDEX('TAB input'!CV$72:CV$121, $E7)-INDEX('TAB input'!CV$126:CV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CW$18:CW$67, $E7)-INDEX('TAB input'!CW$72:CW$121, $E7)-INDEX('TAB input'!CW$126:CW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CX$18:CX$67, $E7)-INDEX('TAB input'!CX$72:CX$121, $E7)-INDEX('TAB input'!CX$126:CX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CY$18:CY$67, $E7)-INDEX('TAB input'!CY$72:CY$121, $E7)-INDEX('TAB input'!CY$126:CY$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, $E7))","v":18.768873453282701},{"$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, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CP$180:CP$229, $E7)=\"\", CO8, INDEX('TAB input'!CP$180:CP$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CQ$180:CQ$229, $E7)=\"\", CP8, INDEX('TAB input'!CQ$180:CQ$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CR$180:CR$229, $E7)=\"\", CQ8, INDEX('TAB input'!CR$180:CR$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CS$180:CS$229, $E7)=\"\", CR8, INDEX('TAB input'!CS$180:CS$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CT$180:CT$229, $E7)=\"\", CS8, INDEX('TAB input'!CT$180:CT$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CU$180:CU$229, $E7)=\"\", CT8, INDEX('TAB input'!CU$180:CU$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CV$180:CV$229, $E7)=\"\", CU8, INDEX('TAB input'!CV$180:CV$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CW$180:CW$229, $E7)=\"\", CV8, INDEX('TAB input'!CW$180:CW$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CX$180:CX$229, $E7)=\"\", CW8, INDEX('TAB input'!CX$180:CX$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CY$180:CY$229, $E7)=\"\", CX8, INDEX('TAB input'!CY$180:CY$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, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E7)=0, H9, INDEX('TAB input'!I$233:I$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E7)=0, I9, INDEX('TAB input'!J$233:J$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E7)=0, J9, INDEX('TAB input'!K$233:K$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E7)=0, K9, INDEX('TAB input'!L$233:L$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E7)=0, L9, INDEX('TAB input'!M$233:M$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E7)=0, M9, INDEX('TAB input'!N$233:N$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E7)=0, N9, INDEX('TAB input'!O$233:O$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E7)=0, O9, INDEX('TAB input'!P$233:P$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E7)=0, P9, INDEX('TAB input'!Q$233:Q$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E7)=0, Q9, INDEX('TAB input'!R$233:R$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E7)=0, R9, INDEX('TAB input'!S$233:S$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E7)=0, S9, INDEX('TAB input'!T$233:T$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E7)=0, T9, INDEX('TAB input'!U$233:U$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E7)=0, U9, INDEX('TAB input'!V$233:V$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E7)=0, V9, INDEX('TAB input'!W$233:W$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E7)=0, W9, INDEX('TAB input'!X$233:X$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E7)=0, X9, INDEX('TAB input'!Y$233:Y$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E7)=0, Y9, INDEX('TAB input'!Z$233:Z$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E7)=0, Z9, INDEX('TAB input'!AA$233:AA$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E7)=0, AA9, INDEX('TAB input'!AB$233:AB$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E7)=0, AB9, INDEX('TAB input'!AC$233:AC$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E7)=0, AC9, INDEX('TAB input'!AD$233:AD$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E7)=0, AD9, INDEX('TAB input'!AE$233:AE$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E7)=0, AE9, INDEX('TAB input'!AF$233:AF$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E7)=0, AF9, INDEX('TAB input'!AG$233:AG$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E7)=0, AG9, INDEX('TAB input'!AH$233:AH$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E7)=0, AH9, INDEX('TAB input'!AI$233:AI$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E7)=0, AI9, INDEX('TAB input'!AJ$233:AJ$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E7)=0, AJ9, INDEX('TAB input'!AK$233:AK$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E7)=0, AK9, INDEX('TAB input'!AL$233:AL$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E7)=0, AL9, INDEX('TAB input'!AM$233:AM$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E7)=0, AM9, INDEX('TAB input'!AN$233:AN$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E7)=0, AN9, INDEX('TAB input'!AO$233:AO$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E7)=0, AO9, INDEX('TAB input'!AP$233:AP$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E7)=0, AP9, INDEX('TAB input'!AQ$233:AQ$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E7)=0, AQ9, INDEX('TAB input'!AR$233:AR$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E7)=0, AR9, INDEX('TAB input'!AS$233:AS$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E7)=0, AS9, INDEX('TAB input'!AT$233:AT$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E7)=0, AT9, INDEX('TAB input'!AU$233:AU$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E7)=0, AU9, INDEX('TAB input'!AV$233:AV$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E7)=0, AV9, INDEX('TAB input'!AW$233:AW$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E7)=0, AW9, INDEX('TAB input'!AX$233:AX$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E7)=0, AX9, INDEX('TAB input'!AY$233:AY$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E7)=0, AY9, INDEX('TAB input'!AZ$233:AZ$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E7)=0, AZ9, INDEX('TAB input'!BA$233:BA$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E7)=0, BA9, INDEX('TAB input'!BB$233:BB$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E7)=0, BB9, INDEX('TAB input'!BC$233:BC$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E7)=0, BC9, INDEX('TAB input'!BD$233:BD$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E7)=0, BD9, INDEX('TAB input'!BE$233:BE$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E7)=0, BE9, INDEX('TAB input'!BF$233:BF$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E7)=0, BF9, INDEX('TAB input'!BG$233:BG$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E7)=0, BG9, INDEX('TAB input'!BH$233:BH$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E7)=0, BH9, INDEX('TAB input'!BI$233:BI$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E7)=0, BI9, INDEX('TAB input'!BJ$233:BJ$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E7)=0, BJ9, INDEX('TAB input'!BK$233:BK$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E7)=0, BK9, INDEX('TAB input'!BL$233:BL$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E7)=0, BL9, INDEX('TAB input'!BM$233:BM$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E7)=0, BM9, INDEX('TAB input'!BN$233:BN$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E7)=0, BN9, INDEX('TAB input'!BO$233:BO$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E7)=0, BO9, INDEX('TAB input'!BP$233:BP$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E7)=0, BP9, INDEX('TAB input'!BQ$233:BQ$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E7)=0, BQ9, INDEX('TAB input'!BR$233:BR$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E7)=0, BR9, INDEX('TAB input'!BS$233:BS$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E7)=0, BS9, INDEX('TAB input'!BT$233:BT$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E7)=0, BT9, INDEX('TAB input'!BU$233:BU$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E7)=0, BU9, INDEX('TAB input'!BV$233:BV$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E7)=0, BV9, INDEX('TAB input'!BW$233:BW$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E7)=0, BW9, INDEX('TAB input'!BX$233:BX$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E7)=0, BX9, INDEX('TAB input'!BY$233:BY$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E7)=0, BY9, INDEX('TAB input'!BZ$233:BZ$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E7)=0, BZ9, INDEX('TAB input'!CA$233:CA$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E7)=0, CA9, INDEX('TAB input'!CB$233:CB$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E7)=0, CB9, INDEX('TAB input'!CC$233:CC$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E7)=0, CC9, INDEX('TAB input'!CD$233:CD$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E7)=0, CD9, INDEX('TAB input'!CE$233:CE$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E7)=0, CE9, INDEX('TAB input'!CF$233:CF$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E7)=0, CF9, INDEX('TAB input'!CG$233:CG$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E7)=0, CG9, INDEX('TAB input'!CH$233:CH$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E7)=0, CH9, INDEX('TAB input'!CI$233:CI$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E7)=0, CI9, INDEX('TAB input'!CJ$233:CJ$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E7)=0, CJ9, INDEX('TAB input'!CK$233:CK$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E7)=0, CK9, INDEX('TAB input'!CL$233:CL$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E7)=0, CL9, INDEX('TAB input'!CM$233:CM$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E7)=0, CM9, INDEX('TAB input'!CN$233:CN$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E7)=0, CN9, INDEX('TAB input'!CO$233:CO$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CP$233:CP$282, $E7)=0, CO9, INDEX('TAB input'!CP$233:CP$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CQ$233:CQ$282, $E7)=0, CP9, INDEX('TAB input'!CQ$233:CQ$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CR$233:CR$282, $E7)=0, CQ9, INDEX('TAB input'!CR$233:CR$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CS$233:CS$282, $E7)=0, CR9, INDEX('TAB input'!CS$233:CS$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CT$233:CT$282, $E7)=0, CS9, INDEX('TAB input'!CT$233:CT$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CU$233:CU$282, $E7)=0, CT9, INDEX('TAB input'!CU$233:CU$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CV$233:CV$282, $E7)=0, CU9, INDEX('TAB input'!CV$233:CV$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CW$233:CW$282, $E7)=0, CV9, INDEX('TAB input'!CW$233:CW$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CX$233:CX$282, $E7)=0, CW9, INDEX('TAB input'!CX$233:CX$282, $E7))","v":60},{"$f":"IF(INDEX('TAB input'!CY$233:CY$282, $E7)=0, CX9, INDEX('TAB input'!CY$233:CY$282, $E7))","v":60}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E7)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E7)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E7)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E7)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E7)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E7)","v":39.153919641970248},{"$f":"INDEX('TAB input'!N$72:N$121, $E7)","v":43.642707608415542},{"$f":"INDEX('TAB input'!O$72:O$121, $E7)","v":40.752912230851059},{"$f":"INDEX('TAB input'!P$72:P$121, $E7)","v":57.982234350534185},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E7)","v":47.183531353634272},{"$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, $E7)","v":0},{"$f":"INDEX('TAB input'!CP$72:CP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CQ$72:CQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CR$72:CR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CS$72:CS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CT$72:CT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CU$72:CU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CV$72:CV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CW$72:CW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CX$72:CX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CY$72:CY$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, $E7)","v":-1.6389803443776272},{"$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, $E7)","v":0},{"$f":"INDEX('TAB input'!CP$286:CP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CQ$286:CQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CR$286:CR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CS$286:CS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CT$286:CT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CU$286:CU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CV$286:CV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CW$286:CW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CX$286:CX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CY$286:CY$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, $E7)","v":9.261856858779117},{"$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, $E7)","v":0},{"$f":"INDEX('TAB input'!CP$340:CP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CQ$340:CQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CR$340:CR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CS$340:CS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CT$340:CT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CU$340:CU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CV$340:CV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CW$340:CW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CX$340:CX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CY$340:CY$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, $E7)","v":37},{"$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, $E7)","v":0},{"$f":"INDEX('TAB input'!CP$393:CP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CQ$393:CQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CR$393:CR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CS$393:CS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CT$393:CT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CU$393:CU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CV$393:CV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CW$393:CW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CX$393:CX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CY$393:CY$442, $E7)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":2},{"$f":"'TAB input'!N$13","v":2},{"$f":"'TAB input'!O$13","v":2},{"$f":"'TAB input'!P$13","v":2},{"$f":"'TAB input'!Q$13","v":2},{"$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$13","v":0},{"$f":"'TAB input'!CP$13","v":0},{"$f":"'TAB input'!CQ$13","v":0},{"$f":"'TAB input'!CR$13","v":0},{"$f":"'TAB input'!CS$13","v":0},{"$f":"'TAB input'!CT$13","v":0},{"$f":"'TAB input'!CU$13","v":0},{"$f":"'TAB input'!CV$13","v":0},{"$f":"'TAB input'!CW$13","v":0},{"$f":"'TAB input'!CX$13","v":0},{"$f":"'TAB input'!CY$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E7)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E7)=\"\", G15, INDEX('TAB input'!H$446:H$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E7)=\"\", H15, INDEX('TAB input'!I$446:I$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E7)=\"\", I15, INDEX('TAB input'!J$446:J$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E7)=\"\", J15, INDEX('TAB input'!K$446:K$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E7)=\"\", K15, INDEX('TAB input'!L$446:L$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E7)=\"\", L15, INDEX('TAB input'!M$446:M$495, $E7))","v":"DV"},{"$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, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CP$446:CP$495, $E7)=\"\", CO15, INDEX('TAB input'!CP$446:CP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CQ$446:CQ$495, $E7)=\"\", CP15, INDEX('TAB input'!CQ$446:CQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CR$446:CR$495, $E7)=\"\", CQ15, INDEX('TAB input'!CR$446:CR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CS$446:CS$495, $E7)=\"\", CR15, INDEX('TAB input'!CS$446:CS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CT$446:CT$495, $E7)=\"\", CS15, INDEX('TAB input'!CT$446:CT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CU$446:CU$495, $E7)=\"\", CT15, INDEX('TAB input'!CU$446:CU$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CV$446:CV$495, $E7)=\"\", CU15, INDEX('TAB input'!CV$446:CV$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CW$446:CW$495, $E7)=\"\", CV15, INDEX('TAB input'!CW$446:CW$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CX$446:CX$495, $E7)=\"\", CW15, INDEX('TAB input'!CX$446:CX$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CY$446:CY$495, $E7)=\"\", CX15, INDEX('TAB input'!CY$446:CY$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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":20.299836635881697},{"$f":"IF(OFFSET($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":15.608005495305008},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CT18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CV$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CU18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CU$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CU18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CU18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CW$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CV18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CV$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CV18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CV18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CX$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CW18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CW$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CW18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CW18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CY$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CX18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CX$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CX18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CX18))))","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 2016-17"},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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662376},{"$f":"IF(OFFSET($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":3.5545165144662576},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))))","v":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BV$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BU19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BU$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BU19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BU19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BW$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BV19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BV$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BV19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BV19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BX$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BW19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BW$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BW19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BW19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BY$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BX19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BX$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BX19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BX19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BZ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BY19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BY$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BY19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BY19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BZ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BZ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BZ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BZ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CA19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CB19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CC19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CD19))))","v":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CO19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CP19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CQ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CR19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CS19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CT19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CV$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CU19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CU$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CU19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CU19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CW$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CV19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CV$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CV19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CV19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CX$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CW19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CW$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CW19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CW19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CY$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CX19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CX$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CX19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CX19))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E20)","v":"Depreciation of net capex 2017-18"},null,null,null,{"$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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839398},{"$f":"IF(OFFSET($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":3.6984216077839278},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BV$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BU20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BU$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BU20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BU20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BW$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BV20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BV$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BV20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BV20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BX$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BW20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BW$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BW20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BW20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BY$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BX20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BX$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BX20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BX20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BZ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BY20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BY$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BY20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BY20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BZ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BZ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BZ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BZ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CA20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CB20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CC20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CD20))))","v":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CO20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CP20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CQ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CR20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CS20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CT20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CV$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CU20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CU$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CU20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CU20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CW$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CV20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CV$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CV20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CV20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CX$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CW20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CW$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CW20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CW20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CY$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CX20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CX$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CX20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CX20))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E21)","v":"Depreciation of net capex 2018-19"},null,null,null,null,{"$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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310191},{"$f":"IF(OFFSET($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":3.7464626681310449},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BV$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BU21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BU$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BU21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BU21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BW$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BV21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BV$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BV21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BV21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BX$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BW21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BW$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BW21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BW21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BY$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BX21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BX$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BX21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BX21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BZ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BY21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BY$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BY21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BY21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BZ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BZ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BZ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BZ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CA21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CB21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CC21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CD21))))","v":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CO21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CP21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CQ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CR21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CS21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CT21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CV$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CU21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CU$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CU21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CU21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CW$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CV21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CV$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CV21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CV21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CX$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CW21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CW$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CW21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CW21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CY$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CX21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CX$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CX21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CX21))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E22)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,{"$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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045499999996},{"$f":"IF(OFFSET($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":3.2726045500000254},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))))","v":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BV$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BU22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BU$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BU22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BU22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BW$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BV22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BV$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BV22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BV22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BX$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BW22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BW$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BW22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BW22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BY$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BX22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BX$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BX22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BX22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BZ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BY22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BY$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BY22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BY22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BZ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BZ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BZ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BZ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CA22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CB22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CC22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CD22))))","v":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CO22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CP22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CQ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CR22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CS22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CT22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CV$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CU22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CU$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CU22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CU22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CW$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CV22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CV$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CV22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CV22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CX$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CW22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CW$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CW22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CW22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CY$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CX22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CX$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CX22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CX22))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E23)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,{"$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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999999},{"$f":"IF(OFFSET($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":3.2775449999999751},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AU$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AV$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AW$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AX$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AY$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AZ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))))","v":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BV$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BU23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BU$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BU23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BU23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BW$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BV23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BV$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BV23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BV23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BX$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BW23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BW$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BW23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BW23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BY$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BX23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BX$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BX23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BX23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BZ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BY23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BY$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BY23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BY23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BZ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BZ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BZ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BZ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CA23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CB23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CC23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CD23))))","v":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CO23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CP23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CQ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CR23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CS23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CT23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CV$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CU23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CU$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CU23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CU23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CW$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CV23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CV$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CV23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CV23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CX$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CW23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CW$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CW23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CW23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CY$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CX23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CX$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CX23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CX23))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E24)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>N$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:M24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>M$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:M24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:M24))))","v":1.1773641358029749},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>O$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:N24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>N$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:N24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:N24))))","v":1.0596277222226775},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>P$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:O24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>O$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:O24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:O24))))","v":0.95366495000040974},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Q$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:P24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>P$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:P24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:P24))))","v":0.85829845500036872},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>R$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Q24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Q$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Q24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Q24))))","v":0.7724686095003318},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>S$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:R24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>R$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:R24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:R24))))","v":0.69522174855029861},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>T$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:S24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>S$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:S24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:S24))))","v":0.62569957369526885},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>U$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:T24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>T$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:T24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:T24))))","v":0.56312961632574188},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>V$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:U24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>U$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:U24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:U24))))","v":0.50681665469316772},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>W$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:V24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>V$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:V24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:V24))))","v":0.45613498922385098},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>X$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:W24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>W$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:W24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:W24))))","v":0.4105214903014659},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Y$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:X24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>X$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:X24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:X24))))","v":0.36946934127131925},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Z$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Y24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Y$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Y24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Y24))))","v":0.33252240714418735},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Z24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Z$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Z24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Z24))))","v":0.29927016642976856},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AA24))))","v":0.26934314978679164},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AB24))))","v":0.24240883480811243},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AC24))))","v":0.21816795132730124},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AD24))))","v":0.19635115619457116},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AF$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AE24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AE$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AE24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AE24))))","v":0.17671604057511398},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AG$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AF24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AF$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AF24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AF24))))","v":0.15904443651760261},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AH$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AG24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AG$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AG24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AG24))))","v":0.14313999286584239},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AI$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AH24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AH$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AH24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AH24))))","v":0.12882599357925811},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AJ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AI24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AI$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AI24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AI24))))","v":0.11594339422133224},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AK$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AJ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24))))","v":0.10434905479919898},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AL$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AK24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AK$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AK24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AK24))))","v":9.3914149319279078E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AM$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AL24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AL$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AL24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AL24))))","v":8.4522734387351223E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AN$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AM24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AM$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AM24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AM24))))","v":7.6070460948616164E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AO$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AN24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AN$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AN24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AN24))))","v":6.8463414853754581E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AP$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AO24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AO$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AO24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AO24))))","v":6.1617073368379141E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AQ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AP24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AP$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AP24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AP24))))","v":5.5455366031541151E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AR$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AQ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24))))","v":4.9909829428387023E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AS$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AR24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AR$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AR24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AR24))))","v":4.4918846485548336E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AT$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AS24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AS$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AS24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AS24))))","v":4.0426961836993416E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AU$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AT24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AT$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AT24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AT24))))","v":3.6384265653294001E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AV$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AU24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AU$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AU24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AU24))))","v":3.2745839087964509E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AW$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AV24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AV$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AV24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AV24))))","v":2.9471255179168133E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AX$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AW24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AW$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AW24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AW24))))","v":2.6524129661251374E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AY$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AX24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AX$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AX24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AX24))))","v":2.3871716695126288E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AZ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AY24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AY$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AY24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AY24))))","v":2.1484545025613679E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AZ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24))))","v":1.9336090523052362E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BA24))))","v":1.7402481470747057E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BB24))))","v":1.5662233323672402E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BC24))))","v":1.409600999130518E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BD24))))","v":1.2686408992174592E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BF$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BE24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BE$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BE24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BE24))))","v":1.1417768092957203E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BG$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BF24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BF$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BF24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BF24))))","v":1.0275991283661412E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BH$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BG24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BG$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BG24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BG24))))","v":9.2483921552952708E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BI$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BH24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BH$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BH24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BH24))))","v":8.3235529397658325E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BJ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BI24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BI$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BI24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BI24))))","v":7.4911976457892491E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BK$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BJ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24))))","v":6.7420778812103069E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BL$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BK24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BK$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BK24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BK24))))","v":6.0678700930893118E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BM$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BL24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BL$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BL24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BL24))))","v":5.461083083780416E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BN$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BM24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BM$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BM24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BM24))))","v":4.9149747754023924E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BO$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BN24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BN$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BN24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BN24))))","v":4.4234772978620999E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BP$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BO24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BO$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BO24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BO24))))","v":3.9811295680758363E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BQ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BP24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BP$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BP24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BP24))))","v":3.5830166112681638E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BR$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BQ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24))))","v":3.2247149501413832E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BS$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BR24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BR$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BR24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BR24))))","v":2.9022434551272624E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BT$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BS24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BS$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BS24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BS24))))","v":2.6120191096145719E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BU$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BT24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BT$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BT24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BT24))))","v":2.3508171986531324E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BV$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BU24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BU$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BU24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BU24))))","v":2.1157354787877836E-2},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BW$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BV24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BV$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BV24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BV24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BX$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BW24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BW$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BW24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BW24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BY$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BX24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BX$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BX24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BX24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BZ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BY24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BY$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BY24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BY24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BZ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BZ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BZ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BZ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CA24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CB24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CC24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CD24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CF$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CE24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CE$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CE24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CE24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CG$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CF24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CF$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CF24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CF24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CH$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CG24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CG$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CG24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CG24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CI$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CH24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CH$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CH24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CH24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CJ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CI24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CI$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CI24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CI24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CK$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CJ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CJ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CJ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CJ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CL$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CK24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CK$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CK24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CK24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CM$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CL24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CL$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CL24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CL24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CN$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CM24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CM$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CM24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CM24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CO$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CN24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CN$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CN24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CN24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CP$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CO24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CO$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CO24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CO24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CQ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CP24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CP$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CP24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CP24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CR$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CQ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CQ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CQ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CQ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CS$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CR24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CR$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CR24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CR24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CT$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CS24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CS$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CS24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CS24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CU$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CT24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CT$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CT24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CT24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CV$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CU24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CU$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CU24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CU24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CW$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CV24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CV$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CV24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CV24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CX$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CW24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CW$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CW24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CW24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CY$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CX24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CX$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CX24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CX24))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E25)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>O$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:N25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>N$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:N25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:N25))))","v":1.5529280391584457},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>P$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:O25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>O$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:O25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:O25))))","v":1.3976352352426011},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Q$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:P25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>P$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:P25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:P25))))","v":1.2578717117183411},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>R$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Q25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Q$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Q25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Q25))))","v":1.132084540546507},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>S$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:R25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>R$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:R25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:R25))))","v":1.0188760864918565},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>T$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:S25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>S$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:S25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:S25))))","v":0.91698847784267057},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>U$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:T25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>T$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:T25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:T25))))","v":0.82528963005840361},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>V$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:U25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>U$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:U25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:U25))))","v":0.74276066705256327},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>W$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:V25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>V$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:V25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:V25))))","v":0.66848460034730695},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>X$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:W25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>W$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:W25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:W25))))","v":0.60163614031257617},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Y$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:X25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>X$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:X25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:X25))))","v":0.54147252628131848},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Z$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Y25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Y$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Y25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Y25))))","v":0.48732527365318673},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Z25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Z$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Z25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Z25))))","v":0.43859274628786799},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AA25))))","v":0.39473347165908113},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AB25))))","v":0.3552601244931729},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AC25))))","v":0.31973411204385566},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AD25))))","v":0.28776070083947014},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AF$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AE25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AE$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AE25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AE25))))","v":0.25898463075552308},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AG$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AF25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AF$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AF25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AF25))))","v":0.23308616767997084},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AH$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AG25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AG$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AG25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AG25))))","v":0.2097775509119737},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AI$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AH25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AH$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AH25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AH25))))","v":0.18879979582077625},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AJ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AI25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AI$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AI25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AI25))))","v":0.16991981623869865},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AK$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AJ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25))))","v":0.15292783461482884},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AL$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AK25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AK$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AK25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AK25))))","v":0.13763505115334596},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AM$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AL25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AL$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AL25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AL25))))","v":0.12387154603801136},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AN$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AM25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AM$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AM25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AM25))))","v":0.11148439143421029},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AO$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AN25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AN$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AN25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AN25))))","v":0.10033595229078926},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AP$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AO25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AO$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AO25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AO25))))","v":9.0302357061710303E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AQ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AP25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AP$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AP25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AP25))))","v":8.1272121355539184E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AR$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AQ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25))))","v":7.314490921998526E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AS$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AR25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AR$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AR25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AR25))))","v":6.5830418297986706E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AT$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AS25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AS$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AS25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AS25))))","v":5.9247376468188048E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AU$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AT25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AT$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AT25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AT25))))","v":5.3322638821369318E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AV$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AU25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AU$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AU25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AU25))))","v":4.7990374939232437E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AW$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AV25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AV$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AV25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AV25))))","v":4.319133744530923E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AX$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AW25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AW$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AW25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AW25))))","v":3.8872203700778304E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AY$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AX25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AX$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AX25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AX25))))","v":3.4984983330700457E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AZ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AY25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AY$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AY25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AY25))))","v":3.1486484997630446E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AZ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25))))","v":2.8337836497867384E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BA25))))","v":2.5504052848080681E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BB25))))","v":2.2953647563272561E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BC25))))","v":2.0658282806945392E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BD25))))","v":1.8592454526250891E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BF$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BE25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BE$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BE25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BE25))))","v":1.6733209073625764E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BG$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BF25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BF$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BF25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BF25))))","v":1.5059888166263136E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BH$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BG25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BG$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BG25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BG25))))","v":1.3553899349636822E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BI$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BH25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BH$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BH25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BH25))))","v":1.2198509414673176E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BJ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BI25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BI$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BI25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BI25))))","v":1.0978658473205805E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BK$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BJ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25))))","v":9.8807926258851712E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BL$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BK25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BK$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BK25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BK25))))","v":8.8927133632966011E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BM$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BL25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BL$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BL25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BL25))))","v":8.003442026966923E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BN$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BM25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BM$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BM25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BM25))))","v":7.2030978242702661E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BO$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BN25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BN$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BN25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BN25))))","v":6.4827880418432569E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BP$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BO25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BO$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BO25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BO25))))","v":5.8345092376589133E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BQ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BP25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BP$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BP25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BP25))))","v":5.2510583138930759E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BR$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BQ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25))))","v":4.7259524825037143E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BS$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BR25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BR$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BR25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BR25))))","v":4.2533572342533079E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BT$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BS25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BS$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BS25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BS25))))","v":3.8280215108279945E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BU$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BT25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BT$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BT25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BT25))))","v":3.4452193597452664E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BV$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BU25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BU$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BU25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BU25))))","v":3.1006974237707042E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BW$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BV25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BV$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BV25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BV25))))","v":2.790627681393687E-2},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BX$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BW25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BW$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BW25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BW25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BY$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BX25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BX$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BX25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BX25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BZ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BY25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BY$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BY25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BY25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BZ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BZ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BZ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BZ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CA25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CB25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CC25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CD25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CF$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CE25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CE$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CE25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CE25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CG$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CF25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CF$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CF25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CF25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CH$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CG25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CG$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CG25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CG25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CI$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CH25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CH$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CH25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CH25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CJ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CI25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CI$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CI25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CI25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CK$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CJ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CJ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CJ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CJ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CL$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CK25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CK$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CK25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CK25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CM$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CL25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CL$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CL25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CL25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CN$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CM25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CM$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CM25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CM25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CO$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CN25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CN$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CN25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CN25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CP$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CO25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CO$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CO25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CO25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CQ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CP25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CP$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CP25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CP25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CR$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CQ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CQ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CQ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CQ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CS$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CR25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CR$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CR25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CR25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CT$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CS25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CS$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CS25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CS25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CU$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CT25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CT$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CT25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CT25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CV$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CU25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CU$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CU25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CU25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CW$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CV25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CV$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CV25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CV25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CX$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CW25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CW$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CW25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CW25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CY$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CX25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CX$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CX25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CX25))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E26)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>P$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:O26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>O$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:O26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:O26))))","v":1.5679584314467028},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Q$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:P26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>P$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:P26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:P26))))","v":1.4111625883020325},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>R$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Q26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Q$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Q26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Q26))))","v":1.2700463294718294},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>S$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:R26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>R$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:R26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:R26))))","v":1.1430416965246466},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>T$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:S26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>S$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:S26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:S26))))","v":1.0287375268721817},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>U$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:T26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>T$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:T26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:T26))))","v":0.92586377418496357},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>V$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:U26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>U$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:U26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:U26))))","v":0.83327739676646717},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>W$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:V26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>V$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:V26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:V26))))","v":0.74994965708982042},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>X$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:W26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>W$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:W26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:W26))))","v":0.67495469138083841},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Y$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:X26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>X$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:X26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:X26))))","v":0.60745922224275462},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Z$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Y26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Y$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Y26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Y26))))","v":0.54671330001847918},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Z26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Z$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Z26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Z26))))","v":0.49204197001663114},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AA26))))","v":0.44283777301496807},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AB26))))","v":0.39855399571347122},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AC26))))","v":0.35869859614212418},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AD26))))","v":0.32282873652791172},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AF$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AE26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AE$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AE26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AE26))))","v":0.29054586287512052},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AG$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AF26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AF$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AF26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AF26))))","v":0.26149127658760846},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AH$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AG26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AG$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AG26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AG26))))","v":0.23534214892884756},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AI$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AH26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AH$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AH26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AH26))))","v":0.21180793403596282},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AJ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AI26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AI$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AI26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AI26))))","v":0.19062714063236647},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AK$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AJ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26))))","v":0.17156442656912976},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AL$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AK26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AK$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AK26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AK26))))","v":0.15440798391221672},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AM$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AL26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AL$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AL26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AL26))))","v":0.13896718552099507},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AN$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AM26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AM$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AM26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AM26))))","v":0.12507046696889557},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AO$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AN26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AN$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AN26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AN26))))","v":0.1125634202720061},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AP$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AO26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AO$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AO26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AO26))))","v":0.10130707824480556},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AQ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AP26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AP$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AP26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AP26))))","v":9.117637042032492E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AR$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AQ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26))))","v":8.2058733378292462E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AS$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AR26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AR$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AR26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AR26))))","v":7.3852860040463139E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AT$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AS26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AS$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AS26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AS26))))","v":6.6467574036416899E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AU$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AT26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AT$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AT26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AT26))))","v":5.9820816632775123E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AV$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AU26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AU$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AU26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AU26))))","v":5.3838734969497537E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AW$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AV26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AV$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AV26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AV26))))","v":4.8454861472547781E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AX$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AW26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AW$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AW26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AW26))))","v":4.3609375325292986E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AY$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AX26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AX$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AX26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AX26))))","v":3.9248437792763727E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AZ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AY26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AY$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AY26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AY26))))","v":3.5323594013487281E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AZ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26))))","v":3.179123461213855E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BA26))))","v":2.8612111150924768E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BB26))))","v":2.5750900035832202E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BC26))))","v":2.317581003224891E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BD26))))","v":2.0858229029023966E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BF$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BE26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BE$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BE26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BE26))))","v":1.8772406126121587E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BG$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BF26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BF$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BF26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BF26))))","v":1.6895165513509447E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BH$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BG26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BG$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BG26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BG26))))","v":1.5205648962158591E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BI$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BH26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BH$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BH26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BH26))))","v":1.3685084065942732E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BJ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BI26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BI$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BI26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BI26))))","v":1.2316575659348494E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BK$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BJ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26))))","v":1.1084918093413698E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BL$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BK26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BK$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BK26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BK26))))","v":9.976426284072382E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BM$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BL26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BL$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BL26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BL26))))","v":8.9787836556650905E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BN$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BM26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BM$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BM26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BM26))))","v":8.0809052900985279E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BO$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BN26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BN$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BN26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BN26))))","v":7.2728147610886754E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BP$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BO26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BO$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BO26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BO26))))","v":6.5455332849797543E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BQ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BP26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BP$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BP26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BP26))))","v":5.8909799564817785E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BR$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BQ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26))))","v":5.3018819608336544E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BS$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BR26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BR$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BR26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BR26))))","v":4.7716937647502176E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BT$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BS26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BS$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BS26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BS26))))","v":4.2945243882751786E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BU$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BT26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BT$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BT26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BT26))))","v":3.8650719494476961E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BV$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BU26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BU$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BU26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BU26))))","v":3.4785647545028551E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BW$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BV26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BV$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BV26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BV26))))","v":3.1307082790526406E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BX$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BW26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BW$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BW26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BW26))))","v":2.8176374511474478E-2},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BY$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BX26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BX$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BX26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BX26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BZ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BY26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BY$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BY26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BY26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BZ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BZ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BZ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BZ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CA26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CB26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CC26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CD26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CF$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CE26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CE$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CE26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CE26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CG$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CF26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CF$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CF26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CF26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CH$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CG26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CG$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CG26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CG26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CI$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CH26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CH$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CH26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CH26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CJ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CI26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CI$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CI26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CI26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CK$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CJ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CJ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CJ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CJ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CL$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CK26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CK$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CK26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CK26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CM$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CL26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CL$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CL26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CL26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CN$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CM26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CM$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CM26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CM26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CO$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CN26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CN$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CN26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CN26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CP$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CO26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CO$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CO26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CO26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CQ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CP26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CP$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CP26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CP26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CR$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CQ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CQ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CQ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CQ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CS$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CR26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CR$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CR26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CR26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CT$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CS26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CS$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CS26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CS26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CU$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CT26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CT$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CT26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CT26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CV$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CU26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CU$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CU26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CU26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CW$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CV26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CV$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CV26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CV26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CX$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CW26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CW$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CW26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CW26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CY$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CX26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CX$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CX26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CX26))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E27)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Q$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:P27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>P$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:P27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:P27))))","v":3.0582209513422898},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>R$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Q27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Q$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Q27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Q27))))","v":2.7523988562080608},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>S$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:R27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>R$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:R27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:R27))))","v":2.4771589705872543},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>T$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:S27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>S$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:S27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:S27))))","v":2.2294430735285289},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>U$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:T27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>T$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:T27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:T27))))","v":2.0064987661756759},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>V$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:U27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>U$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:U27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:U27))))","v":1.8058488895581086},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>W$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:V27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>V$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:V27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:V27))))","v":1.6252640006022978},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>X$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:W27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>W$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:W27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:W27))))","v":1.4627376005420678},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Y$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:X27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>X$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:X27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:X27))))","v":1.3164638404878612},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Z$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Y27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Y$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Y27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Y27))))","v":1.1848174564390752},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Z27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Z$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Z27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Z27))))","v":1.0663357107951679},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AA27))))","v":0.95970213971565099},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AB27))))","v":0.86373192574408575},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AC27))))","v":0.77735873316967707},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AD27))))","v":0.69962285985270933},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AF$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AE27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AE$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AE27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AE27))))","v":0.62966057386743834},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AG$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AF27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AF$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AF27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AF27))))","v":0.56669451648069469},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AH$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AG27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AG$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AG27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AG27))))","v":0.51002506483262522},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AI$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AH27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AH$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AH27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AH27))))","v":0.45902255834936267},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AJ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AI27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AI$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AI27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AI27))))","v":0.41312030251442627},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AK$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AJ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27))))","v":0.37180827226298374},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AL$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AK27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AK$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AK27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AK27))))","v":0.33462744503668523},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AM$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AL27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AL$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AL27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AL27))))","v":0.3011647005330168},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AN$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AM27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AM$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AM27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AM27))))","v":0.27104823047971499},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AO$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AN27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AN$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AN27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AN27))))","v":0.24394340743174361},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AP$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AO27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AO$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AO27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AO27))))","v":0.21954906668856927},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AQ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AP27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AP$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AP27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AP27))))","v":0.19759416001971247},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AR$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AQ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27))))","v":0.1778347440177413},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AS$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AR27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AR$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AR27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AR27))))","v":0.16005126961596722},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AT$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AS27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AS$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AS27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AS27))))","v":0.1440461426543706},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AU$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AT27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AT$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AT27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AT27))))","v":0.12964152838893347},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AV$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AU27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AU$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AU27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AU27))))","v":0.1166773755500401},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AW$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AV27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AV$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AV27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AV27))))","v":0.10500963799503608},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AX$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AW27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AW$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AW27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AW27))))","v":9.4508674195532549E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AY$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AX27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AX$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AX27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AX27))))","v":8.5057806775979114E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AZ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AY27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AY$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AY27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AY27))))","v":7.6552026098381271E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AZ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27))))","v":6.8896823488543285E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BA27))))","v":6.2007141139688929E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BB27))))","v":5.580642702572014E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BC27))))","v":5.0225784323148302E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BD27))))","v":4.5203205890833334E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BF$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BE27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BE$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BE27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BE27))))","v":4.0682885301750106E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BG$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BF27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BF$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BF27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BF27))))","v":3.6614596771575234E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BH$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BG27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BG$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BG27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BG27))))","v":3.2953137094417786E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BI$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BH27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BH$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BH27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BH27))))","v":2.9657823384976113E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BJ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BI27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BI$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BI27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BI27))))","v":2.6692041046478467E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BK$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BJ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27))))","v":2.4022836941830761E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BL$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BK27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BK$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BK27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BK27))))","v":2.1620553247647577E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BM$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BL27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BL$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BL27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BL27))))","v":1.9458497922882855E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BN$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BM27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BM$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BM27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BM27))))","v":1.7512648130594499E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BO$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BN27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BN$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BN27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BN27))))","v":1.5761383317535051E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BP$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BO27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BO$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BO27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BO27))))","v":1.4185244985781508E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BQ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BP27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BP$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BP27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BP27))))","v":1.2766720487203287E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BR$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BQ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27))))","v":1.1490048438482958E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BS$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BR27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BR$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BR27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BR27))))","v":1.034104359463477E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BT$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BS27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BS$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BS27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BS27))))","v":9.3069392351711848E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BU$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BT27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BT$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BT27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BT27))))","v":8.3762453116541739E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BV$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BU27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BU$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BU27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BU27))))","v":7.5386207804886141E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BW$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BV27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BV$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BV27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BV27))))","v":6.7847587024395754E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BX$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BW27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BW$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BW27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BW27))))","v":6.1062828321954751E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BY$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BX27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BX$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BX27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BX27))))","v":5.4956545489758923E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BZ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BY27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BY$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BY27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BY27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BZ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BZ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BZ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BZ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CA27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CB27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CC27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CD27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CF$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CE27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CE$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CE27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CE27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CG$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CF27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CF$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CF27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CF27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CH$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CG27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CG$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CG27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CG27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CI$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CH27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CH$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CH27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CH27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CJ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CI27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CI$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CI27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CI27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CK$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CJ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CJ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CJ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CJ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CL$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CK27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CK$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CK27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CK27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CM$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CL27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CL$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CL27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CL27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CN$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CM27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CM$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CM27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CM27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CO$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CN27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CN$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CN27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CN27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CP$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CO27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CO$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CO27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CO27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CQ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CP27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CP$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CP27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CP27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CR$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CQ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CQ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CQ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CQ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CS$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CR27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CR$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CR27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CR27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CT$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CS27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CS$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CS27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CS27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CU$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CT27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CT$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CT27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CT27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CV$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CU27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CU$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CU27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CU27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CW$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CV27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CV$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CV27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CV27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CX$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CW27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CW$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CW27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CW27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CY$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CX27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CX$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CX27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CX27))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E28)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>R$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Q28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Q$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Q28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Q28))))","v":-0.27383776895923051},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>S$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:R28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>R$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:R28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:R28))))","v":-0.24645399206330745},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>T$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:S28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>S$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:S28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:S28))))","v":-0.22180859285697671},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>U$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:T28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>T$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:T28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:T28))))","v":-0.199627733571279},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>V$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:U28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>U$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:U28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:U28))))","v":-0.17966496021415113},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>W$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:V28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>V$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:V28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:V28))))","v":-0.16169846419273601},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>X$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:W28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>W$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:W28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:W28))))","v":-0.14552861777346243},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>Y$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:X28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>X$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:X28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:X28))))","v":-0.13097575599611616},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>Z$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Y28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Y$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Y28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Y28))))","v":-0.11787818039650455},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Z28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Z$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Z28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Z28))))","v":-0.1060903623568541},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AA28))))","v":-9.5481326121168691E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AB28))))","v":-8.593319350905182E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AC28))))","v":-7.7339874158146624E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AD28))))","v":-6.9605886742331965E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AF$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AE28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AE$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AE28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AE28))))","v":-6.2645298068098751E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AG$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AF28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AF$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AF28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AF28))))","v":-5.6380768261288863E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AH$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AG28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AG$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AG28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AG28))))","v":-5.0742691435159991E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AI$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AH28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AH$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AH28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AH28))))","v":-4.5668422291644008E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AJ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AI28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AI$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AI28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AI28))))","v":-4.1101580062479617E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AK$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AJ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28))))","v":-3.6991422056231647E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AL$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AK28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AK$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AK28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AK28))))","v":-3.3292279850608474E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AM$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AL28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AL$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AL28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AL28))))","v":-2.9963051865547641E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AN$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AM28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AM$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AM28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AM28))))","v":-2.6966746678992858E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AO$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AN28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AN$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AN28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AN28))))","v":-2.4270072011093591E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AP$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AO28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AO$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AO28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AO28))))","v":-2.1843064809984235E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AQ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AP28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AP$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AP28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AP28))))","v":-1.9658758328985827E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AR$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AQ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28))))","v":-1.7692882496087227E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AS$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AR28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AR$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AR28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AR28))))","v":-1.592359424647851E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AT$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AS28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AS$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AS28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AS28))))","v":-1.4331234821830652E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AU$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AT28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AT$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AT28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AT28))))","v":-1.2898111339647578E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AV$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AU28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AU$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AU28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AU28))))","v":-1.160830020568282E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AW$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AV28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AV$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AV28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AV28))))","v":-1.0447470185114539E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AX$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AW28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AW$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AW28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AW28))))","v":-9.4027231666030889E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AY$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AX28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AX$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AX28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AX28))))","v":-8.4624508499427705E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AZ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AY28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AY$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AY28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AY28))))","v":-7.6162057649484805E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AZ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28))))","v":-6.8545851884536544E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BA28))))","v":-6.1691266696082712E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BB28))))","v":-5.5522140026474263E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BC28))))","v":-4.9969926023826884E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BD28))))","v":-4.4972933421444147E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BF$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BE28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BE$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BE28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BE28))))","v":-4.0475640079299605E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BG$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BF28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BF$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BF28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BF28))))","v":-3.6428076071369554E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BH$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BG28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BG$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BG28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BG28))))","v":-3.2785268464232686E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BI$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BH28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BH$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BH28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BH28))))","v":-2.9506741617809419E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BJ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BI28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BI$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BI28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BI28))))","v":-2.6556067456028564E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BK$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BJ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28))))","v":-2.3900460710425619E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BL$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BK28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BK$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BK28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BK28))))","v":-2.1510414639382969E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BM$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BL28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BL$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BL28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BL28))))","v":-1.9359373175444894E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BN$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BM28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BM$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BM28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BM28))))","v":-1.7423435857900405E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BO$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BN28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BN$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BN28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BN28))))","v":-1.568109227211023E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BP$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BO28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BO$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BO28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BO28))))","v":-1.4112983044899164E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BQ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BP28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BP$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BP28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BP28))))","v":-1.2701684740409115E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BR$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BQ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28))))","v":-1.143151626636829E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BS$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BR28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BR$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BR28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BR28))))","v":-1.0288364639731372E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BT$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BS28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BS$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BS28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BS28))))","v":-9.2595281757583696E-4},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BU$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BT28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BT$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BT28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BT28))))","v":-8.3335753581823544E-4},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BV$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BU28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BU$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BU28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BU28))))","v":-7.5002178223639861E-4},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BW$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BV28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BV$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BV28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BV28))))","v":-6.7501960401274987E-4},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BX$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BW28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BW$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BW28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BW28))))","v":-6.0751764361146601E-4},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BY$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BX28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BX$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BX28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BX28))))","v":-5.4676587925031053E-4},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BZ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BY28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BY$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BY28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BY28))))","v":-4.9208929132529278E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BZ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BZ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BZ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BZ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CA28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CB28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CC28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CD28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CF$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CE28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CE$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CE28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CE28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CG$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CF28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CF$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CF28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CF28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CH$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CG28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CG$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CG28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CG28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CI$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CH28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CH$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CH28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CH28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CJ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CI28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CI$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CI28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CI28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CK$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CJ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CJ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CJ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CJ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CL$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CK28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CK$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CK28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CK28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CM$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CL28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CL$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CL28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CL28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CN$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CM28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CM$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CM28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CM28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CO$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CN28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CN$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CN28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CN28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CP$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CO28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CO$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CO28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CO28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CQ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CP28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CP$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CP28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CP28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CR$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CQ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CQ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CQ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CQ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CS$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CR28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CR$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CR28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CR28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CT$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CS28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CS$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CS28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CS28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CU$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CT28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CT$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CT28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CT28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CV$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CU28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CU$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CU28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CU28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CW$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CV28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CV$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CV28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CV28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CX$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CW28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CW$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CW28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CW28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CY$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CX28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CX$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CX28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CX28))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E19)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,{"$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, $E19)-SUM($G31:H31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>H$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:H31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:H31))))","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, $E19)-SUM($G31:I31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>I$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:I31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:I31))))","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, $E19)-SUM($G31:J31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>J$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:J31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:J31))))","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, $E19)-SUM($G31:K31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>K$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:K31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:K31))))","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, $E19)-SUM($G31:L31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>L$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:L31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:L31))))","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, $E19)-SUM($G31:M31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>M$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:M31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:M31))))","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, $E19)-SUM($G31:N31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>N$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:N31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:N31))))","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, $E19)-SUM($G31:O31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>O$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:O31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:O31))))","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, $E19)-SUM($G31:P31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>P$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:P31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:P31))))","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, $E19)-SUM($G31:Q31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Q$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:Q31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:Q31))))","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, $E19)-SUM($G31:R31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>R$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:R31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:R31))))","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, $E19)-SUM($G31:S31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>S$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:S31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:S31))))","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, $E19)-SUM($G31:T31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>T$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:T31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:T31))))","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, $E19)-SUM($G31:U31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>U$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:U31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:U31))))","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, $E19)-SUM($G31:V31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>V$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:V31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:V31))))","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, $E19)-SUM($G31:W31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>W$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:W31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:W31))))","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, $E19)-SUM($G31:X31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>X$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:X31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:X31))))","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, $E19)-SUM($G31:Y31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Y$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:Y31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:Y31))))","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, $E19)-SUM($G31:Z31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Z$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:Z31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:Z31))))","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, $E19)-SUM($G31:AA31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AA31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AA31))))","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, $E19)-SUM($G31:AB31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AB31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AB31))))","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, $E19)-SUM($G31:AC31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AC31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AC31))))","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, $E19)-SUM($G31:AD31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AD31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AD31))))","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, $E19)-SUM($G31:AE31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AE31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AE31))))","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, $E19)-SUM($G31:AF31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AF31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AF31))))","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, $E19)-SUM($G31:AG31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AG31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AG31))))","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, $E19)-SUM($G31:AH31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AH31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AH31))))","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, $E19)-SUM($G31:AI31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AI31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AI31))))","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, $E19)-SUM($G31:AJ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AJ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AJ31))))","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, $E19)-SUM($G31:AK31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AK31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AK31))))","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, $E19)-SUM($G31:AL31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AL31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AL31))))","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, $E19)-SUM($G31:AM31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AM31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AM31))))","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, $E19)-SUM($G31:AN31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AN31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AN31))))","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, $E19)-SUM($G31:AO31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AO31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AO31))))","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, $E19)-SUM($G31:AP31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AP31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AP31))))","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, $E19)-SUM($G31:AQ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AQ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AQ31))))","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, $E19)-SUM($G31:AR31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AR31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AR31))))","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, $E19)-SUM($G31:AS31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AS31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AS31))))","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, $E19)-SUM($G31:AT31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AT31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AT31))))","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, $E19)-SUM($G31:AU31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AU31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AU31))))","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, $E19)-SUM($G31:AV31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AV31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AV31))))","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, $E19)-SUM($G31:AW31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AW31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AW31))))","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, $E19)-SUM($G31:AX31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AX31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AX31))))","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, $E19)-SUM($G31:AY31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AY31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AY31))))","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, $E19)-SUM($G31:AZ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AZ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AZ31))))","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, $E19)-SUM($G31:BA31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BA31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BA31))))","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, $E19)-SUM($G31:BB31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BB31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BB31))))","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, $E19)-SUM($G31:BC31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BC31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BC31))))","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, $E19)-SUM($G31:BD31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BD31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BD31))))","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, $E19)-SUM($G31:BE31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BE31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BE31))))","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, $E19)-SUM($G31:BF31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BF31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BF31))))","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, $E19)-SUM($G31:BG31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BG31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BG31))))","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, $E19)-SUM($G31:BH31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BH31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BH31))))","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, $E19)-SUM($G31:BI31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BI31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BI31))))","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, $E19)-SUM($G31:BJ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BJ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BJ31))))","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, $E19)-SUM($G31:BK31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BK31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BK31))))","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, $E19)-SUM($G31:BL31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BL31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BL31))))","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, $E19)-SUM($G31:BM31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BM31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BM31))))","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, $E19)-SUM($G31:BN31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BN31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BN31))))","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, $E19)-SUM($G31:BO31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BO31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BO31))))","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, $E19)-SUM($G31:BP31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BP31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BP31))))","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, $E19)-SUM($G31:BQ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BQ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BQ31))))","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, $E19)-SUM($G31:BR31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BR31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BR31))))","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, $E19)-SUM($G31:BS31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BS31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BS31))))","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, $E19)-SUM($G31:BT31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BT31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BT31))))","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, $E19)-SUM($G31:BU31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BU31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BU31))))","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, $E19)-SUM($G31:BV31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BV31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BV31))))","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, $E19)-SUM($G31:BW31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BW31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BW31))))","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, $E19)-SUM($G31:BX31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BX31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BX31))))","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, $E19)-SUM($G31:BY31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BY31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BY31))))","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, $E19)-SUM($G31:BZ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BZ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BZ31))))","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, $E19)-SUM($G31:CA31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CA31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CA31))))","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, $E19)-SUM($G31:CB31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CB31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CB31))))","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, $E19)-SUM($G31:CC31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CC31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CC31))))","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, $E19)-SUM($G31:CD31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CD31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CD31))))","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, $E19)-SUM($G31:CE31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CE31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CE31))))","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, $E19)-SUM($G31:CF31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CF31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CF31))))","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, $E19)-SUM($G31:CG31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CG31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CG31))))","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, $E19)-SUM($G31:CH31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CH31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CH31))))","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, $E19)-SUM($G31:CI31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CI31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CI31))))","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, $E19)-SUM($G31:CJ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CJ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CJ31))))","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, $E19)-SUM($G31:CK31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CK31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CK31))))","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, $E19)-SUM($G31:CL31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CL31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CL31))))","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, $E19)-SUM($G31:CM31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CM31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CM31))))","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, $E19)-SUM($G31:CN31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CN31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CN31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:CO31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CO31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CO31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:CP31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CP31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CP31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:CQ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CQ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CQ31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:CR31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CR31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CR31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:CS31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CS31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CS31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:CT31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CT31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CT31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CV$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:CU31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CU31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CU31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CW$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:CV31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CV31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CV31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CX$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:CW31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CW31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CW31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CY$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:CX31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:CX31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:CX31))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E20)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,{"$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, $E20)-SUM($G32:I32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>I$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:I32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:I32))))","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, $E20)-SUM($G32:J32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>J$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:J32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:J32))))","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, $E20)-SUM($G32:K32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>K$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:K32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:K32))))","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, $E20)-SUM($G32:L32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>L$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:L32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:L32))))","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, $E20)-SUM($G32:M32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>M$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:M32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:M32))))","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, $E20)-SUM($G32:N32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>N$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:N32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:N32))))","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, $E20)-SUM($G32:O32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>O$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:O32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:O32))))","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, $E20)-SUM($G32:P32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>P$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:P32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:P32))))","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, $E20)-SUM($G32:Q32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Q$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:Q32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:Q32))))","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, $E20)-SUM($G32:R32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>R$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:R32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:R32))))","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, $E20)-SUM($G32:S32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>S$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:S32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:S32))))","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, $E20)-SUM($G32:T32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>T$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:T32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:T32))))","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, $E20)-SUM($G32:U32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>U$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:U32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:U32))))","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, $E20)-SUM($G32:V32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>V$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:V32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:V32))))","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, $E20)-SUM($G32:W32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>W$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:W32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:W32))))","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, $E20)-SUM($G32:X32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>X$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:X32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:X32))))","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, $E20)-SUM($G32:Y32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Y$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:Y32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:Y32))))","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, $E20)-SUM($G32:Z32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Z$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:Z32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:Z32))))","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, $E20)-SUM($G32:AA32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AA32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AA32))))","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, $E20)-SUM($G32:AB32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AB32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AB32))))","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, $E20)-SUM($G32:AC32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AC32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AC32))))","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, $E20)-SUM($G32:AD32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AD32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AD32))))","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, $E20)-SUM($G32:AE32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AE32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AE32))))","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, $E20)-SUM($G32:AF32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AF32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AF32))))","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, $E20)-SUM($G32:AG32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AG32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AG32))))","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, $E20)-SUM($G32:AH32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AH32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AH32))))","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, $E20)-SUM($G32:AI32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AI32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AI32))))","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, $E20)-SUM($G32:AJ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AJ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AJ32))))","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, $E20)-SUM($G32:AK32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AK32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AK32))))","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, $E20)-SUM($G32:AL32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AL32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AL32))))","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, $E20)-SUM($G32:AM32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AM32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AM32))))","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, $E20)-SUM($G32:AN32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AN32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AN32))))","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, $E20)-SUM($G32:AO32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AO32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AO32))))","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, $E20)-SUM($G32:AP32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AP32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AP32))))","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, $E20)-SUM($G32:AQ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AQ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AQ32))))","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, $E20)-SUM($G32:AR32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AR32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AR32))))","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, $E20)-SUM($G32:AS32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AS32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AS32))))","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, $E20)-SUM($G32:AT32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AT32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AT32))))","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, $E20)-SUM($G32:AU32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AU32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AU32))))","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, $E20)-SUM($G32:AV32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AV32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AV32))))","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, $E20)-SUM($G32:AW32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AW32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AW32))))","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, $E20)-SUM($G32:AX32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AX32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AX32))))","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, $E20)-SUM($G32:AY32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AY32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AY32))))","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, $E20)-SUM($G32:AZ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AZ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AZ32))))","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, $E20)-SUM($G32:BA32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BA32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BA32))))","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, $E20)-SUM($G32:BB32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BB32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BB32))))","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, $E20)-SUM($G32:BC32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BC32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BC32))))","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, $E20)-SUM($G32:BD32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BD32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BD32))))","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, $E20)-SUM($G32:BE32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BE32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BE32))))","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, $E20)-SUM($G32:BF32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BF32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BF32))))","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, $E20)-SUM($G32:BG32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BG32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BG32))))","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, $E20)-SUM($G32:BH32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BH32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BH32))))","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, $E20)-SUM($G32:BI32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BI32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BI32))))","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, $E20)-SUM($G32:BJ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BJ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BJ32))))","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, $E20)-SUM($G32:BK32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BK32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BK32))))","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, $E20)-SUM($G32:BL32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BL32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BL32))))","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, $E20)-SUM($G32:BM32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BM32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BM32))))","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, $E20)-SUM($G32:BN32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BN32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BN32))))","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, $E20)-SUM($G32:BO32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BO32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BO32))))","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, $E20)-SUM($G32:BP32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BP32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BP32))))","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, $E20)-SUM($G32:BQ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BQ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BQ32))))","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, $E20)-SUM($G32:BR32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BR32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BR32))))","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, $E20)-SUM($G32:BS32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BS32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BS32))))","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, $E20)-SUM($G32:BT32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BT32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BT32))))","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, $E20)-SUM($G32:BU32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BU32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BU32))))","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, $E20)-SUM($G32:BV32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BV32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BV32))))","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, $E20)-SUM($G32:BW32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BW32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BW32))))","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, $E20)-SUM($G32:BX32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BX32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BX32))))","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, $E20)-SUM($G32:BY32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BY32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BY32))))","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, $E20)-SUM($G32:BZ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BZ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BZ32))))","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, $E20)-SUM($G32:CA32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CA32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CA32))))","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, $E20)-SUM($G32:CB32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CB32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CB32))))","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, $E20)-SUM($G32:CC32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CC32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CC32))))","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, $E20)-SUM($G32:CD32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CD32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CD32))))","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, $E20)-SUM($G32:CE32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CE32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CE32))))","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, $E20)-SUM($G32:CF32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CF32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CF32))))","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, $E20)-SUM($G32:CG32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CG32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CG32))))","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, $E20)-SUM($G32:CH32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CH32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CH32))))","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, $E20)-SUM($G32:CI32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CI32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CI32))))","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, $E20)-SUM($G32:CJ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CJ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CJ32))))","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, $E20)-SUM($G32:CK32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CK32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CK32))))","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, $E20)-SUM($G32:CL32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CL32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CL32))))","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, $E20)-SUM($G32:CM32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CM32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CM32))))","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, $E20)-SUM($G32:CN32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CN32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CN32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:CO32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CO32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CO32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:CP32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CP32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CP32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:CQ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CQ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CQ32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:CR32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CR32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CR32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:CS32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CS32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CS32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:CT32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CT32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CT32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CV$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:CU32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CU32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CU32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CW$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:CV32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CV32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CV32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CX$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:CW32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CW32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CW32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CY$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:CX32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:CX32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:CX32))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E21)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,{"$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, $E21)-SUM($G33:J33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>J$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:J33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:J33))))","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, $E21)-SUM($G33:K33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>K$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:K33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:K33))))","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, $E21)-SUM($G33:L33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>L$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:L33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:L33))))","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, $E21)-SUM($G33:M33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>M$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:M33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:M33))))","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, $E21)-SUM($G33:N33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>N$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:N33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:N33))))","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, $E21)-SUM($G33:O33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>O$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:O33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:O33))))","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, $E21)-SUM($G33:P33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>P$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:P33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:P33))))","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, $E21)-SUM($G33:Q33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Q$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:Q33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:Q33))))","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, $E21)-SUM($G33:R33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>R$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:R33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:R33))))","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, $E21)-SUM($G33:S33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>S$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:S33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:S33))))","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, $E21)-SUM($G33:T33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>T$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:T33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:T33))))","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, $E21)-SUM($G33:U33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>U$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:U33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:U33))))","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, $E21)-SUM($G33:V33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>V$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:V33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:V33))))","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, $E21)-SUM($G33:W33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>W$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:W33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:W33))))","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, $E21)-SUM($G33:X33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>X$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:X33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:X33))))","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, $E21)-SUM($G33:Y33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Y$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:Y33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:Y33))))","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, $E21)-SUM($G33:Z33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Z$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:Z33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:Z33))))","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, $E21)-SUM($G33:AA33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AA33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AA33))))","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, $E21)-SUM($G33:AB33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AB33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AB33))))","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, $E21)-SUM($G33:AC33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AC33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AC33))))","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, $E21)-SUM($G33:AD33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AD33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AD33))))","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, $E21)-SUM($G33:AE33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AE33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AE33))))","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, $E21)-SUM($G33:AF33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AF33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AF33))))","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, $E21)-SUM($G33:AG33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AG33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AG33))))","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, $E21)-SUM($G33:AH33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AH33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AH33))))","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, $E21)-SUM($G33:AI33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AI33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AI33))))","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, $E21)-SUM($G33:AJ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AJ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AJ33))))","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, $E21)-SUM($G33:AK33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AK33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AK33))))","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, $E21)-SUM($G33:AL33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AL33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AL33))))","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, $E21)-SUM($G33:AM33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AM33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AM33))))","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, $E21)-SUM($G33:AN33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AN33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AN33))))","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, $E21)-SUM($G33:AO33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AO33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AO33))))","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, $E21)-SUM($G33:AP33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AP33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AP33))))","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, $E21)-SUM($G33:AQ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AQ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AQ33))))","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, $E21)-SUM($G33:AR33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AR33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AR33))))","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, $E21)-SUM($G33:AS33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AS33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AS33))))","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, $E21)-SUM($G33:AT33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AT33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AT33))))","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, $E21)-SUM($G33:AU33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AU33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AU33))))","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, $E21)-SUM($G33:AV33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AV33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AV33))))","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, $E21)-SUM($G33:AW33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AW33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AW33))))","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, $E21)-SUM($G33:AX33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AX33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AX33))))","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, $E21)-SUM($G33:AY33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AY33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AY33))))","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, $E21)-SUM($G33:AZ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AZ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AZ33))))","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, $E21)-SUM($G33:BA33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BA33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BA33))))","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, $E21)-SUM($G33:BB33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BB33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BB33))))","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, $E21)-SUM($G33:BC33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BC33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BC33))))","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, $E21)-SUM($G33:BD33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BD33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BD33))))","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, $E21)-SUM($G33:BE33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BE33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BE33))))","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, $E21)-SUM($G33:BF33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BF33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BF33))))","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, $E21)-SUM($G33:BG33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BG33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BG33))))","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, $E21)-SUM($G33:BH33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BH33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BH33))))","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, $E21)-SUM($G33:BI33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BI33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BI33))))","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, $E21)-SUM($G33:BJ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BJ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BJ33))))","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, $E21)-SUM($G33:BK33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BK33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BK33))))","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, $E21)-SUM($G33:BL33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BL33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BL33))))","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, $E21)-SUM($G33:BM33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BM33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BM33))))","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, $E21)-SUM($G33:BN33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BN33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BN33))))","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, $E21)-SUM($G33:BO33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BO33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BO33))))","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, $E21)-SUM($G33:BP33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BP33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BP33))))","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, $E21)-SUM($G33:BQ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BQ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BQ33))))","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, $E21)-SUM($G33:BR33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BR33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BR33))))","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, $E21)-SUM($G33:BS33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BS33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BS33))))","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, $E21)-SUM($G33:BT33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BT33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BT33))))","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, $E21)-SUM($G33:BU33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BU33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BU33))))","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, $E21)-SUM($G33:BV33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BV33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BV33))))","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, $E21)-SUM($G33:BW33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BW33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BW33))))","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, $E21)-SUM($G33:BX33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BX33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BX33))))","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, $E21)-SUM($G33:BY33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BY33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BY33))))","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, $E21)-SUM($G33:BZ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BZ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BZ33))))","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, $E21)-SUM($G33:CA33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CA33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CA33))))","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, $E21)-SUM($G33:CB33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CB33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CB33))))","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, $E21)-SUM($G33:CC33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CC33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CC33))))","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, $E21)-SUM($G33:CD33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CD33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CD33))))","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, $E21)-SUM($G33:CE33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CE33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CE33))))","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, $E21)-SUM($G33:CF33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CF33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CF33))))","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, $E21)-SUM($G33:CG33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CG33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CG33))))","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, $E21)-SUM($G33:CH33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CH33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CH33))))","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, $E21)-SUM($G33:CI33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CI33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CI33))))","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, $E21)-SUM($G33:CJ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CJ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CJ33))))","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, $E21)-SUM($G33:CK33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CK33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CK33))))","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, $E21)-SUM($G33:CL33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CL33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CL33))))","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, $E21)-SUM($G33:CM33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CM33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CM33))))","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, $E21)-SUM($G33:CN33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CN33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CN33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:CO33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CO33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CO33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:CP33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CP33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CP33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:CQ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CQ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CQ33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:CR33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CR33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CR33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:CS33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CS33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CS33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:CT33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CT33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CT33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CV$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:CU33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CU33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CU33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CW$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:CV33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CV33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CV33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CX$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:CW33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CW33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CW33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CY$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:CX33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:CX33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:CX33))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E22)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,{"$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, $E22)-SUM($G34:K34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>K$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:K34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:K34))))","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, $E22)-SUM($G34:L34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>L$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:L34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:L34))))","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, $E22)-SUM($G34:M34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>M$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:M34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:M34))))","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, $E22)-SUM($G34:N34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>N$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:N34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:N34))))","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, $E22)-SUM($G34:O34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>O$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:O34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:O34))))","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, $E22)-SUM($G34:P34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>P$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:P34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:P34))))","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, $E22)-SUM($G34:Q34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Q$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:Q34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:Q34))))","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, $E22)-SUM($G34:R34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>R$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:R34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:R34))))","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, $E22)-SUM($G34:S34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>S$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:S34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:S34))))","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, $E22)-SUM($G34:T34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>T$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:T34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:T34))))","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, $E22)-SUM($G34:U34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>U$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:U34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:U34))))","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, $E22)-SUM($G34:V34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>V$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:V34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:V34))))","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, $E22)-SUM($G34:W34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>W$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:W34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:W34))))","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, $E22)-SUM($G34:X34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>X$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:X34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:X34))))","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, $E22)-SUM($G34:Y34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Y$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:Y34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:Y34))))","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, $E22)-SUM($G34:Z34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Z$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:Z34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:Z34))))","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, $E22)-SUM($G34:AA34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AA34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AA34))))","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, $E22)-SUM($G34:AB34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AB34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AB34))))","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, $E22)-SUM($G34:AC34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AC34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AC34))))","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, $E22)-SUM($G34:AD34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AD34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AD34))))","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, $E22)-SUM($G34:AE34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AE34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AE34))))","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, $E22)-SUM($G34:AF34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AF34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AF34))))","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, $E22)-SUM($G34:AG34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AG34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AG34))))","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, $E22)-SUM($G34:AH34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AH34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AH34))))","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, $E22)-SUM($G34:AI34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AI34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AI34))))","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, $E22)-SUM($G34:AJ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AJ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AJ34))))","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, $E22)-SUM($G34:AK34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AK34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AK34))))","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, $E22)-SUM($G34:AL34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AL34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AL34))))","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, $E22)-SUM($G34:AM34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AM34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AM34))))","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, $E22)-SUM($G34:AN34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AN34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AN34))))","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, $E22)-SUM($G34:AO34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AO34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AO34))))","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, $E22)-SUM($G34:AP34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AP34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AP34))))","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, $E22)-SUM($G34:AQ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AQ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AQ34))))","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, $E22)-SUM($G34:AR34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AR34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AR34))))","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, $E22)-SUM($G34:AS34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AS34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AS34))))","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, $E22)-SUM($G34:AT34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AT34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AT34))))","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, $E22)-SUM($G34:AU34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AU34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AU34))))","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, $E22)-SUM($G34:AV34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AV34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AV34))))","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, $E22)-SUM($G34:AW34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AW34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AW34))))","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, $E22)-SUM($G34:AX34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AX34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AX34))))","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, $E22)-SUM($G34:AY34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AY34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AY34))))","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, $E22)-SUM($G34:AZ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AZ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AZ34))))","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, $E22)-SUM($G34:BA34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BA34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BA34))))","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, $E22)-SUM($G34:BB34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BB34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BB34))))","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, $E22)-SUM($G34:BC34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BC34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BC34))))","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, $E22)-SUM($G34:BD34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BD34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BD34))))","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, $E22)-SUM($G34:BE34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BE34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BE34))))","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, $E22)-SUM($G34:BF34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BF34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BF34))))","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, $E22)-SUM($G34:BG34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BG34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BG34))))","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, $E22)-SUM($G34:BH34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BH34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BH34))))","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, $E22)-SUM($G34:BI34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BI34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BI34))))","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, $E22)-SUM($G34:BJ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BJ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BJ34))))","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, $E22)-SUM($G34:BK34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BK34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BK34))))","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, $E22)-SUM($G34:BL34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BL34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BL34))))","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, $E22)-SUM($G34:BM34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BM34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BM34))))","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, $E22)-SUM($G34:BN34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BN34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BN34))))","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, $E22)-SUM($G34:BO34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BO34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BO34))))","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, $E22)-SUM($G34:BP34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BP34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BP34))))","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, $E22)-SUM($G34:BQ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BQ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BQ34))))","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, $E22)-SUM($G34:BR34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BR34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BR34))))","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, $E22)-SUM($G34:BS34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BS34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BS34))))","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, $E22)-SUM($G34:BT34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BT34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BT34))))","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, $E22)-SUM($G34:BU34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BU34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BU34))))","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, $E22)-SUM($G34:BV34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BV34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BV34))))","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, $E22)-SUM($G34:BW34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BW34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BW34))))","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, $E22)-SUM($G34:BX34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BX34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BX34))))","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, $E22)-SUM($G34:BY34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BY34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BY34))))","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, $E22)-SUM($G34:BZ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BZ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BZ34))))","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, $E22)-SUM($G34:CA34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CA34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CA34))))","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, $E22)-SUM($G34:CB34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CB34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CB34))))","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, $E22)-SUM($G34:CC34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CC34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CC34))))","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, $E22)-SUM($G34:CD34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CD34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CD34))))","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, $E22)-SUM($G34:CE34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CE34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CE34))))","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, $E22)-SUM($G34:CF34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CF34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CF34))))","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, $E22)-SUM($G34:CG34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CG34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CG34))))","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, $E22)-SUM($G34:CH34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CH34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CH34))))","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, $E22)-SUM($G34:CI34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CI34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CI34))))","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, $E22)-SUM($G34:CJ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CJ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CJ34))))","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, $E22)-SUM($G34:CK34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CK34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CK34))))","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, $E22)-SUM($G34:CL34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CL34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CL34))))","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, $E22)-SUM($G34:CM34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CM34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CM34))))","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, $E22)-SUM($G34:CN34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CN34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CN34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:CO34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CO34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CO34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:CP34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CP34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CP34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:CQ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CQ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CQ34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:CR34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CR34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CR34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:CS34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CS34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CS34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:CT34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CT34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CT34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CV$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:CU34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CU34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CU34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CW$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:CV34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CV34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CV34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CX$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:CW34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CW34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CW34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CY$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:CX34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:CX34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:CX34))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E23)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,{"$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, $E23)-SUM($G35:L35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>L$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:L35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:L35))))","v":-0.17696023263672797},{"$f":"IF(OFFSET($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, $E23)-SUM($G35:M35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>M$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:M35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:M35))))","v":-0.17696023263672797},{"$f":"IF(OFFSET($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, $E23)-SUM($G35:N35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>N$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:N35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:N35))))","v":-0.17696023263672797},{"$f":"IF(OFFSET($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, $E23)-SUM($G35:O35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>O$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:O35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:O35))))","v":-0.17696023263672797},{"$f":"IF(OFFSET($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, $E23)-SUM($G35:P35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>P$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:P35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:P35))))","v":-0.17696023263672797},{"$f":"IF(OFFSET($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, $E23)-SUM($G35:Q35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Q$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:Q35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:Q35))))","v":-0.17696023263672797},{"$f":"IF(OFFSET($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, $E23)-SUM($G35:R35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>R$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:R35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:R35))))","v":-0.17696023263672797},{"$f":"IF(OFFSET($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, $E23)-SUM($G35:S35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>S$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:S35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:S35))))","v":-0.17696023263672797},{"$f":"IF(OFFSET($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, $E23)-SUM($G35:T35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>T$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:T35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:T35))))","v":-0.17696023263672797},{"$f":"IF(OFFSET($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, $E23)-SUM($G35:U35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>U$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:U35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:U35))))","v":-4.6338250647075752E-2},{"$f":"IF(OFFSET($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, $E23)-SUM($G35:V35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>V$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:V35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:V35))))","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, $E23)-SUM($G35:W35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>W$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:W35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:W35))))","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, $E23)-SUM($G35:X35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>X$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:X35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:X35))))","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, $E23)-SUM($G35:Y35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Y$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:Y35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:Y35))))","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, $E23)-SUM($G35:Z35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Z$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:Z35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:Z35))))","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, $E23)-SUM($G35:AA35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AA35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AA35))))","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, $E23)-SUM($G35:AB35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AB35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AB35))))","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, $E23)-SUM($G35:AC35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AC35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AC35))))","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, $E23)-SUM($G35:AD35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AD35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AD35))))","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, $E23)-SUM($G35:AE35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AE35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AE35))))","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, $E23)-SUM($G35:AF35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AF35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AF35))))","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, $E23)-SUM($G35:AG35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AG35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AG35))))","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, $E23)-SUM($G35:AH35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AH35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AH35))))","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, $E23)-SUM($G35:AI35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AI35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AI35))))","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, $E23)-SUM($G35:AJ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AJ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AJ35))))","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, $E23)-SUM($G35:AK35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AK35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AK35))))","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, $E23)-SUM($G35:AL35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AL35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AL35))))","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, $E23)-SUM($G35:AM35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AM35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AM35))))","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, $E23)-SUM($G35:AN35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AN35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AN35))))","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, $E23)-SUM($G35:AO35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AO35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AO35))))","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, $E23)-SUM($G35:AP35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AP35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AP35))))","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, $E23)-SUM($G35:AQ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AQ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AQ35))))","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, $E23)-SUM($G35:AR35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AR35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AR35))))","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, $E23)-SUM($G35:AS35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AS35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AS35))))","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, $E23)-SUM($G35:AT35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AT35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AT35))))","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, $E23)-SUM($G35:AU35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AU35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AU35))))","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, $E23)-SUM($G35:AV35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AV35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AV35))))","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, $E23)-SUM($G35:AW35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AW35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AW35))))","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, $E23)-SUM($G35:AX35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AX35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AX35))))","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, $E23)-SUM($G35:AY35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AY35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AY35))))","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, $E23)-SUM($G35:AZ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AZ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AZ35))))","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, $E23)-SUM($G35:BA35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BA35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BA35))))","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, $E23)-SUM($G35:BB35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BB35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BB35))))","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, $E23)-SUM($G35:BC35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BC35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BC35))))","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, $E23)-SUM($G35:BD35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BD35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BD35))))","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, $E23)-SUM($G35:BE35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BE35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BE35))))","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, $E23)-SUM($G35:BF35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BF35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BF35))))","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, $E23)-SUM($G35:BG35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BG35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BG35))))","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, $E23)-SUM($G35:BH35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BH35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BH35))))","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, $E23)-SUM($G35:BI35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BI35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BI35))))","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, $E23)-SUM($G35:BJ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BJ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BJ35))))","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, $E23)-SUM($G35:BK35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BK35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BK35))))","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, $E23)-SUM($G35:BL35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BL35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BL35))))","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, $E23)-SUM($G35:BM35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BM35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BM35))))","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, $E23)-SUM($G35:BN35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BN35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BN35))))","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, $E23)-SUM($G35:BO35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BO35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BO35))))","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, $E23)-SUM($G35:BP35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BP35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BP35))))","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, $E23)-SUM($G35:BQ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BQ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BQ35))))","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, $E23)-SUM($G35:BR35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BR35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BR35))))","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, $E23)-SUM($G35:BS35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BS35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BS35))))","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, $E23)-SUM($G35:BT35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BT35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BT35))))","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, $E23)-SUM($G35:BU35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BU35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BU35))))","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, $E23)-SUM($G35:BV35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BV35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BV35))))","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, $E23)-SUM($G35:BW35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BW35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BW35))))","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, $E23)-SUM($G35:BX35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BX35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BX35))))","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, $E23)-SUM($G35:BY35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BY35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BY35))))","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, $E23)-SUM($G35:BZ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BZ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BZ35))))","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, $E23)-SUM($G35:CA35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CA35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CA35))))","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, $E23)-SUM($G35:CB35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CB35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CB35))))","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, $E23)-SUM($G35:CC35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CC35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CC35))))","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, $E23)-SUM($G35:CD35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CD35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CD35))))","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, $E23)-SUM($G35:CE35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CE35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CE35))))","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, $E23)-SUM($G35:CF35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CF35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CF35))))","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, $E23)-SUM($G35:CG35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CG35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CG35))))","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, $E23)-SUM($G35:CH35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CH35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CH35))))","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, $E23)-SUM($G35:CI35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CI35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CI35))))","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, $E23)-SUM($G35:CJ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CJ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CJ35))))","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, $E23)-SUM($G35:CK35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CK35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CK35))))","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, $E23)-SUM($G35:CL35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CL35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CL35))))","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, $E23)-SUM($G35:CM35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CM35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CM35))))","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, $E23)-SUM($G35:CN35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CN35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CN35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:CO35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CO35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CO35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:CP35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CP35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CP35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:CQ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CQ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CQ35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:CR35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CR35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CR35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:CS35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CS35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CS35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:CT35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CT35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CT35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CV$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:CU35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CU35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CU35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CW$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:CV35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CV35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CV35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CX$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:CW35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CW35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CW35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CY$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:CX35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:CX35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:CX35))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E24)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>N$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:M36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>M$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:M36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:M36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>O$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:N36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>N$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:N36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:N36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>P$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:O36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>O$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:O36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:O36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Q$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:P36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>P$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:P36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:P36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>R$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:Q36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Q$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:Q36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:Q36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>S$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:R36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>R$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:R36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:R36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>T$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:S36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>S$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:S36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:S36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>U$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:T36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>T$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:T36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:T36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>V$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:U36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>U$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:U36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:U36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>W$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:V36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>V$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:V36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:V36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>X$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:W36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>W$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:W36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:W36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Y$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:X36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>X$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:X36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:X36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Z$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:Y36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Y$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:Y36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:Y36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:Z36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Z$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:Z36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:Z36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AA36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AA36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AA36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AB36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AB36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AB36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AC36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AC36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AC36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AD36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AD36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AD36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AF$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AE36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AE$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AE36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AE36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AG$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AF36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AF$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AF36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AF36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AH$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AG36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AG$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AG36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AG36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AI$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AH36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AH$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AH36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AH36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AJ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AI36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AI$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AI36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AI36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AK$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AJ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AJ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AJ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AJ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AL$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AK36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AK$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AK36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AK36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AM$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AL36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AL$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AL36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AL36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AN$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AM36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AM$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AM36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AM36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AO$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AN36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AN$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AN36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AN36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AP$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AO36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AO$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AO36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AO36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AQ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AP36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AP$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AP36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AP36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AR$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AQ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AQ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AQ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AQ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AS$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AR36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AR$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AR36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AR36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AT$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AS36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AS$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AS36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AS36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AU$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AT36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AT$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AT36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AT36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AV$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AU36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AU$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AU36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AU36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AW$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AV36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AV$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AV36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AV36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AX$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AW36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AW$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AW36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AW36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AY$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AX36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AX$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AX36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AX36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AZ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AY36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AY$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AY36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AY36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AZ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AZ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AZ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AZ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BA36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BA36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BA36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BB36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BB36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BB36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BC36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BC36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BC36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BD36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BD36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BD36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BF$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BE36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BE$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BE36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BE36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BG$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BF36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BF$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BF36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BF36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BH$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BG36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BG$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BG36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BG36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BI$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BH36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BH$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BH36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BH36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BJ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BI36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BI$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BI36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BI36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BK$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BJ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BJ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BJ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BJ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BL$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BK36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BK$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BK36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BK36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BM$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BL36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BL$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BL36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BL36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BN$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BM36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BM$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BM36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BM36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BO$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BN36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BN$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BN36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BN36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BP$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BO36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BO$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BO36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BO36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BQ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BP36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BP$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BP36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BP36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BR$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BQ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BQ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BQ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BQ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BS$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BR36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BR$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BR36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BR36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BT$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BS36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BS$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BS36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BS36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BU$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BT36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BT$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BT36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BT36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BV$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BU36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BU$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BU36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BU36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BW$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BV36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BV$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BV36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BV36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BX$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BW36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BW$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BW36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BW36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BY$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BX36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BX$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BX36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BX36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BZ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BY36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BY$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BY36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BY36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BZ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BZ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BZ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BZ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CA36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CA36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CA36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CB36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CB36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CB36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CC36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CC36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CC36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CD36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CD36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CD36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CF$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CE36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CE$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CE36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CE36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CG$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CF36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CF$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CF36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CF36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CH$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CG36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CG$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CG36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CG36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CI$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CH36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CH$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CH36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CH36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CJ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CI36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CI$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CI36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CI36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CK$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CJ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CJ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CJ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CJ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CL$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CK36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CK$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CK36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CK36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CM$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CL36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CL$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CL36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CL36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CN$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CM36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CM$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CM36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CM36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CO$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CN36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CN$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CN36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CN36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CP$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CO36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CO$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CO36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CO36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CQ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CP36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CP$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CP36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CP36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CR$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CQ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CQ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CQ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CQ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CS$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CR36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CR$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CR36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CR36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CT$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CS36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CS$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CS36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CS36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CU$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CT36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CT$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CT36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CT36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CV$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CU36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CU$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CU36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CU36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CW$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CV36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CV$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CV36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CV36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CX$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CW36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CW$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CW36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CW36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CY$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:CX36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CX$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:CX36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:CX36))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E25)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>O$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:N37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>N$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:N37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:N37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>P$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:O37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>O$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:O37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:O37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Q$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:P37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>P$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:P37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:P37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>R$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:Q37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Q$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:Q37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:Q37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>S$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:R37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>R$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:R37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:R37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>T$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:S37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>S$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:S37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:S37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>U$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:T37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>T$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:T37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:T37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>V$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:U37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>U$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:U37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:U37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>W$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:V37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>V$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:V37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:V37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>X$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:W37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>W$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:W37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:W37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Y$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:X37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>X$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:X37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:X37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Z$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:Y37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Y$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:Y37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:Y37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:Z37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Z$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:Z37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:Z37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AA37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AA37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AA37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AB37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AB37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AB37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AC37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AC37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AC37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AD37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AD37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AD37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AF$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AE37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AE$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AE37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AE37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AG$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AF37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AF$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AF37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AF37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AH$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AG37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AG$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AG37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AG37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AI$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AH37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AH$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AH37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AH37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AJ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AI37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AI$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AI37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AI37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AK$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AJ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AJ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AJ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AJ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AL$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AK37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AK$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AK37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AK37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AM$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AL37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AL$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AL37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AL37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AN$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AM37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AM$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AM37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AM37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AO$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AN37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AN$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AN37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AN37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AP$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AO37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AO$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AO37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AO37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AQ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AP37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AP$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AP37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AP37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AR$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AQ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AQ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AQ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AQ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AS$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AR37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AR$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AR37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AR37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AT$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AS37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AS$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AS37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AS37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AU$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AT37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AT$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AT37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AT37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AV$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AU37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AU$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AU37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AU37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AW$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AV37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AV$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AV37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AV37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AX$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AW37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AW$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AW37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AW37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AY$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AX37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AX$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AX37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AX37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AZ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AY37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AY$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AY37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AY37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AZ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AZ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AZ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AZ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BA37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BA37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BA37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BB37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BB37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BB37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BC37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BC37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BC37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BD37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BD37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BD37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BF$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BE37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BE$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BE37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BE37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BG$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BF37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BF$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BF37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BF37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BH$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BG37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BG$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BG37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BG37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BI$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BH37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BH$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BH37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BH37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BJ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BI37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BI$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BI37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BI37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BK$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BJ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BJ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BJ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BJ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BL$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BK37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BK$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BK37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BK37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BM$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BL37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BL$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BL37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BL37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BN$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BM37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BM$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BM37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BM37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BO$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BN37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BN$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BN37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BN37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BP$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BO37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BO$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BO37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BO37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BQ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BP37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BP$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BP37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BP37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BR$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BQ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BQ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BQ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BQ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BS$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BR37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BR$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BR37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BR37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BT$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BS37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BS$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BS37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BS37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BU$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BT37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BT$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BT37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BT37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BV$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BU37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BU$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BU37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BU37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BW$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BV37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BV$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BV37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BV37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BX$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BW37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BW$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BW37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BW37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BY$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BX37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BX$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BX37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BX37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BZ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BY37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BY$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BY37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BY37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BZ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BZ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BZ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BZ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CA37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CA37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CA37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CB37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CB37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CB37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CC37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CC37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CC37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CD37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CD37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CD37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CF$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CE37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CE$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CE37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CE37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CG$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CF37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CF$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CF37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CF37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CH$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CG37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CG$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CG37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CG37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CI$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CH37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CH$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CH37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CH37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CJ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CI37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CI$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CI37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CI37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CK$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CJ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CJ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CJ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CJ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CL$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CK37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CK$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CK37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CK37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CM$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CL37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CL$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CL37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CL37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CN$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CM37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CM$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CM37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CM37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CO$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CN37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CN$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CN37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CN37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CP$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CO37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CO$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CO37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CO37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CQ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CP37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CP$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CP37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CP37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CR$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CQ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CQ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CQ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CQ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CS$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CR37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CR$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CR37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CR37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CT$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CS37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CS$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CS37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CS37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CU$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CT37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CT$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CT37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CT37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CV$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CU37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CU$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CU37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CU37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CW$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CV37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CV$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CV37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CV37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CX$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CW37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CW$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CW37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CW37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CY$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:CX37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CX$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:CX37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:CX37))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E26)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>P$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:O38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>O$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:O38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:O38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Q$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:P38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>P$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:P38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:P38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>R$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:Q38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Q$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:Q38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:Q38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>S$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:R38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>R$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:R38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:R38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>T$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:S38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>S$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:S38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:S38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>U$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:T38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>T$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:T38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:T38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>V$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:U38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>U$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:U38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:U38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>W$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:V38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>V$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:V38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:V38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>X$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:W38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>W$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:W38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:W38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Y$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:X38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>X$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:X38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:X38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Z$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:Y38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Y$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:Y38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:Y38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:Z38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Z$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:Z38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:Z38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AA38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AA38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AA38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AB38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AB38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AB38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AC38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AC38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AC38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AD38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AD38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AD38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AF$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AE38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AE$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AE38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AE38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AG$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AF38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AF$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AF38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AF38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AH$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AG38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AG$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AG38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AG38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AI$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AH38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AH$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AH38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AH38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AJ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AI38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AI$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AI38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AI38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AK$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AJ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AJ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AJ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AJ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AL$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AK38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AK$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AK38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AK38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AM$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AL38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AL$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AL38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AL38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AN$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AM38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AM$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AM38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AM38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AO$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AN38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AN$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AN38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AN38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AP$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AO38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AO$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AO38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AO38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AQ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AP38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AP$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AP38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AP38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AR$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AQ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AQ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AQ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AQ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AS$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AR38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AR$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AR38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AR38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AT$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AS38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AS$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AS38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AS38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AU$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AT38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AT$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AT38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AT38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AV$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AU38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AU$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AU38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AU38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AW$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AV38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AV$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AV38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AV38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AX$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AW38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AW$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AW38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AW38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AY$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AX38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AX$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AX38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AX38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AZ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AY38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AY$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AY38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AY38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AZ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AZ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AZ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AZ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BA38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BA38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BA38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BB38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BB38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BB38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BC38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BC38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BC38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BD38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BD38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BD38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BF$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BE38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BE$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BE38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BE38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BG$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BF38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BF$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BF38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BF38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BH$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BG38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BG$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BG38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BG38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BI$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BH38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BH$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BH38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BH38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BJ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BI38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BI$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BI38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BI38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BK$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BJ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BJ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BJ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BJ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BL$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BK38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BK$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BK38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BK38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BM$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BL38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BL$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BL38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BL38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BN$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BM38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BM$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BM38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BM38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BO$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BN38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BN$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BN38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BN38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BP$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BO38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BO$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BO38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BO38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BQ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BP38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BP$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BP38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BP38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BR$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BQ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BQ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BQ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BQ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BS$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BR38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BR$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BR38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BR38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BT$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BS38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BS$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BS38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BS38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BU$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BT38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BT$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BT38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BT38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BV$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BU38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BU$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BU38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BU38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BW$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BV38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BV$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BV38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BV38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BX$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BW38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BW$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BW38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BW38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BY$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BX38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BX$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BX38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BX38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BZ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BY38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BY$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BY38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BY38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BZ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BZ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BZ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BZ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CA38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CA38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CA38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CB38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CB38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CB38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CC38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CC38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CC38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CD38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CD38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CD38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CF$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CE38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CE$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CE38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CE38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CG$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CF38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CF$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CF38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CF38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CH$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CG38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CG$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CG38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CG38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CI$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CH38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CH$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CH38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CH38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CJ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CI38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CI$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CI38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CI38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CK$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CJ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CJ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CJ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CJ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CL$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CK38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CK$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CK38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CK38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CM$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CL38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CL$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CL38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CL38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CN$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CM38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CM$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CM38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CM38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CO$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CN38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CN$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CN38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CN38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CP$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CO38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CO$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CO38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CO38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CQ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CP38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CP$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CP38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CP38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CR$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CQ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CQ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CQ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CQ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CS$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CR38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CR$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CR38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CR38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CT$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CS38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CS$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CS38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CS38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CU$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CT38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CT$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CT38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CT38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CV$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CU38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CU$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CU38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CU38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CW$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CV38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CV$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CV38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CV38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CX$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CW38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CW$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CW38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CW38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CY$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:CX38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CX$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:CX38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:CX38))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E27)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Q$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:P39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>P$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:P39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:P39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>R$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:Q39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Q$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:Q39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:Q39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>S$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:R39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>R$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:R39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:R39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>T$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:S39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>S$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:S39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:S39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>U$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:T39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>T$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:T39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:T39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>V$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:U39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>U$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:U39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:U39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>W$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:V39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>V$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:V39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:V39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>X$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:W39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>W$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:W39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:W39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Y$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:X39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>X$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:X39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:X39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Z$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:Y39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Y$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:Y39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:Y39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:Z39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Z$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:Z39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:Z39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AA39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AA39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AA39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AB39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AB39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AB39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AC39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AC39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AC39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AD39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AD39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AD39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AF$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AE39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AE$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AE39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AE39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AG$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AF39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AF$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AF39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AF39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AH$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AG39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AG$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AG39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AG39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AI$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AH39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AH$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AH39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AH39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AJ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AI39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AI$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AI39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AI39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AK$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AJ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AJ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AJ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AJ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AL$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AK39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AK$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AK39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AK39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AM$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AL39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AL$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AL39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AL39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AN$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AM39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AM$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AM39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AM39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AO$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AN39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AN$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AN39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AN39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AP$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AO39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AO$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AO39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AO39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AQ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AP39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AP$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AP39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AP39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AR$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AQ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AQ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AQ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AQ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AS$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AR39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AR$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AR39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AR39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AT$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AS39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AS$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AS39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AS39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AU$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AT39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AT$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AT39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AT39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AV$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AU39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AU$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AU39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AU39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AW$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AV39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AV$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AV39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AV39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AX$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AW39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AW$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AW39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AW39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AY$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AX39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AX$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AX39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AX39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AZ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AY39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AY$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AY39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AY39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AZ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AZ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AZ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AZ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BA39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BA39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BA39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BB39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BB39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BB39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BC39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BC39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BC39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BD39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BD39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BD39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BF$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BE39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BE$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BE39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BE39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BG$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BF39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BF$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BF39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BF39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BH$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BG39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BG$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BG39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BG39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BI$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BH39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BH$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BH39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BH39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BJ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BI39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BI$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BI39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BI39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BK$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BJ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BJ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BJ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BJ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BL$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BK39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BK$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BK39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BK39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BM$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BL39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BL$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BL39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BL39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BN$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BM39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BM$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BM39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BM39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BO$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BN39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BN$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BN39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BN39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BP$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BO39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BO$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BO39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BO39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BQ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BP39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BP$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BP39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BP39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BR$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BQ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BQ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BQ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BQ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BS$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BR39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BR$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BR39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BR39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BT$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BS39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BS$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BS39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BS39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BU$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BT39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BT$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BT39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BT39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BV$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BU39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BU$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BU39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BU39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BW$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BV39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BV$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BV39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BV39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BX$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BW39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BW$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BW39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BW39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BY$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BX39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BX$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BX39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BX39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BZ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BY39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BY$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BY39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BY39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BZ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BZ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BZ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BZ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CA39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CA39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CA39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CB39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CB39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CB39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CC39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CC39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CC39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CD39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CD39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CD39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CF$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CE39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CE$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CE39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CE39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CG$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CF39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CF$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CF39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CF39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CH$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CG39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CG$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CG39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CG39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CI$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CH39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CH$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CH39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CH39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CJ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CI39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CI$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CI39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CI39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CK$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CJ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CJ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CJ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CJ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CL$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CK39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CK$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CK39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CK39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CM$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CL39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CL$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CL39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CL39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CN$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CM39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CM$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CM39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CM39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CO$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CN39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CN$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CN39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CN39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CP$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CO39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CO$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CO39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CO39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CQ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CP39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CP$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CP39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CP39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CR$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CQ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CQ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CQ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CQ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CS$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CR39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CR$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CR39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CR39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CT$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CS39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CS$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CS39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CS39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CU$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CT39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CT$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CT39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CT39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CV$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CU39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CU$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CU39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CU39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CW$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CV39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CV$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CV39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CV39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CX$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CW39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CW$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CW39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CW39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CY$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:CX39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CX$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:CX39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:CX39))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E28)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>R$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:Q40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Q$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:Q40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:Q40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>S$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:R40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>R$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:R40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:R40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>T$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:S40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>S$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:S40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:S40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>U$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:T40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>T$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:T40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:T40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>V$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:U40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>U$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:U40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:U40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>W$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:V40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>V$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:V40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:V40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>X$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:W40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>W$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:W40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:W40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>Y$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:X40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>X$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:X40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:X40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>Z$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:Y40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Y$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:Y40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:Y40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:Z40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Z$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:Z40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:Z40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AA40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AA40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AA40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AB40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AB40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AB40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AC40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AC40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AC40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AD40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AD40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AD40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AF$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AE40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AE$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AE40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AE40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AG$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AF40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AF$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AF40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AF40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AH$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AG40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AG$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AG40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AG40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AI$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AH40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AH$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AH40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AH40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AJ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AI40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AI$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AI40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AI40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AK$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AJ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AJ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AJ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AJ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AL$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AK40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AK$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AK40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AK40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AM$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AL40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AL$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AL40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AL40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AN$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AM40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AM$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AM40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AM40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AO$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AN40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AN$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AN40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AN40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AP$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AO40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AO$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AO40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AO40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AQ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AP40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AP$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AP40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AP40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AR$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AQ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AQ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AQ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AQ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AS$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AR40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AR$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AR40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AR40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AT$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AS40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AS$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AS40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AS40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AU$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AT40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AT$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AT40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AT40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AV$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AU40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AU$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AU40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AU40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AW$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AV40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AV$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AV40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AV40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AX$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AW40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AW$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AW40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AW40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AY$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AX40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AX$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AX40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AX40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AZ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AY40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AY$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AY40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AY40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AZ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AZ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AZ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AZ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BA40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BA40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BA40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BB40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BB40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BB40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BC40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BC40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BC40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BD40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BD40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BD40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BF$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BE40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BE$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BE40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BE40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BG$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BF40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BF$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BF40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BF40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BH$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BG40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BG$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BG40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BG40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BI$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BH40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BH$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BH40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BH40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BJ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BI40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BI$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BI40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BI40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BK$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BJ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BJ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BJ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BJ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BL$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BK40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BK$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BK40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BK40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BM$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BL40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BL$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BL40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BL40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BN$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BM40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BM$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BM40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BM40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BO$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BN40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BN$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BN40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BN40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BP$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BO40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BO$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BO40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BO40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BQ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BP40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BP$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BP40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BP40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BR$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BQ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BQ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BQ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BQ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BS$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BR40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BR$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BR40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BR40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BT$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BS40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BS$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BS40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BS40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BU$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BT40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BT$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BT40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BT40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BV$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BU40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BU$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BU40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BU40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BW$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BV40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BV$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BV40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BV40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BX$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BW40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BW$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BW40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BW40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BY$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BX40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BX$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BX40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BX40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BZ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BY40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BY$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BY40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BY40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BZ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BZ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BZ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BZ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CA40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CA40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CA40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CB40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CB40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CB40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CC40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CC40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CC40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CD40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CD40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CD40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CF$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CE40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CE$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CE40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CE40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CG$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CF40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CF$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CF40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CF40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CH$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CG40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CG$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CG40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CG40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CI$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CH40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CH$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CH40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CH40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CJ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CI40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CI$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CI40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CI40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CK$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CJ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CJ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CJ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CJ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CL$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CK40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CK$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CK40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CK40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CM$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CL40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CL$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CL40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CL40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CN$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CM40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CM$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CM40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CM40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CO$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CN40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CN$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CN40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CN40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CP$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CO40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CO$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CO40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CO40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CQ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CP40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CP$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CP40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CP40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CR$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CQ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CQ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CQ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CQ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CS$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CR40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CR$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CR40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CR40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CT$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CS40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CS$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CS40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CS40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CU$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CT40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CT$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CT40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CT40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CV$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CU40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CU$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CU40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CU40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CW$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CV40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CV$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CV40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CV40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CX$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CW40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CW$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CW40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CW40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CY$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:CX40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CX$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:CX40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:CX40))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F6&\" - tax depreciation\"","v":"Mains - tax depreciation"},null,{"$f":"SUM(H18:H41)+H10","v":20.299836635881697},23.854353150347933,27.552774758131871,31.299237426262891,34.571841976262888,76.826346385596409,82.492498487844671,81.037894735858345,99.573919710850063,91.44151180362347,43.325587310393658,42.760271253716908,42.251486802707845,41.793580796799667,41.512087373471971,41.187521759333428,40.853708281026378,40.553276150550026,35.591056092544633,19.739700571553776,19.520685548436539,15.769055513164735,11.893231736655856,7.9871071166723553,4.5708068100050721,1.1639356290045877,1.0475420661041288,0.9427878594937158,0.84850907354434391,0.76365816618990967,0.68729234957091856,0.61856311461382685,{"$f":"SUM(AN18:AN41)+AN10","v":0.55670680315244403},0.5010361228372,0.45093251055348005,0.40583925949813188,0.36525533354831879,0.32872980019348691,0.29585682017413834,0.26627113815672432,0.23964402434105175,0.21567962190694667,0.19411165971625213,0.17470049374462682,0.1572304443701642,0.14150739993314793,0.12735665993983314,0.11462099394584989,0.10315889455126509,9.2843005096138381E-2,8.3558704586524701E-2,7.5202834127872278E-2,6.7682550715085193E-2,6.0914295643576914E-2,5.4822866079219157E-2,4.9340579471297379E-2,4.4406521524167575E-2,3.9965869371750798E-2,3.5969282434575645E-2,3.2372354191118058E-2,2.9135118772006096E-2,2.6221606894805391E-2,2.3599446205324882E-2,2.123950158479242E-2,{"$f":"SUM(BT18:BT41)+BT10","v":1.9115551426313094E-2},1.7203996283682032E-2,3.4525215964403617E-2,3.714672419141634E-2,3.367513970005849E-2,5.4409779610508614E-2,-4.9208929132529278E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP18:CP41)+CP10","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E45","v":"Asset class 2"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E45, 'TAB input'!$D$18:$D$67, 0))","v":"Inlets"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E45)","v":101.0636331413471},{"$f":"INDEX('TAB input'!H$18:H$67, $E45)-INDEX('TAB input'!H$72:H$121, $E45)-INDEX('TAB input'!H$126:H$175, $E45)","v":14.204933619254819},{"$f":"INDEX('TAB input'!I$18:I$67, $E45)-INDEX('TAB input'!I$72:I$121, $E45)-INDEX('TAB input'!I$126:I$175, $E45)","v":16.173226265377103},{"$f":"INDEX('TAB input'!J$18:J$67, $E45)-INDEX('TAB input'!J$72:J$121, $E45)-INDEX('TAB input'!J$126:J$175, $E45)","v":15.994805840763236},{"$f":"INDEX('TAB input'!K$18:K$67, $E45)-INDEX('TAB input'!K$72:K$121, $E45)-INDEX('TAB input'!K$126:K$175, $E45)","v":18.901413000000002},{"$f":"INDEX('TAB input'!L$18:L$67, $E45)-INDEX('TAB input'!L$72:L$121, $E45)-INDEX('TAB input'!L$126:L$175, $E45)","v":17.062028999999999},{"$f":"INDEX('TAB input'!M$18:M$67, $E45)-INDEX('TAB input'!M$72:M$121, $E45)-INDEX('TAB input'!M$126:M$175, $E45)","v":14.916924641970247},{"$f":"INDEX('TAB input'!N$18:N$67, $E45)-INDEX('TAB input'!N$72:N$121, $E45)-INDEX('TAB input'!N$126:N$175, $E45)","v":16.084102863285747},{"$f":"INDEX('TAB input'!O$18:O$67, $E45)-INDEX('TAB input'!O$72:O$121, $E45)-INDEX('TAB input'!O$126:O$175, $E45)","v":18.085078004446046},{"$f":"INDEX('TAB input'!P$18:P$67, $E45)-INDEX('TAB input'!P$72:P$121, $E45)-INDEX('TAB input'!P$126:P$175, $E45)","v":16.026391952973604},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E45)-INDEX('TAB input'!Q$72:Q$121, $E45)-INDEX('TAB input'!Q$126:Q$175, $E45)","v":21.296903176975704},{"$f":"INDEX('TAB input'!R$18:R$67, $E45)-INDEX('TAB input'!R$72:R$121, $E45)-INDEX('TAB input'!R$126:R$175, $E45)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E45)-INDEX('TAB input'!S$72:S$121, $E45)-INDEX('TAB input'!S$126:S$175, $E45)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E45)-INDEX('TAB input'!T$72:T$121, $E45)-INDEX('TAB input'!T$126:T$175, $E45)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E45)-INDEX('TAB input'!U$72:U$121, $E45)-INDEX('TAB input'!U$126:U$175, $E45)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E45)-INDEX('TAB input'!V$72:V$121, $E45)-INDEX('TAB input'!V$126:V$175, $E45)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E45)-INDEX('TAB input'!W$72:W$121, $E45)-INDEX('TAB input'!W$126:W$175, $E45)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E45)-INDEX('TAB input'!X$72:X$121, $E45)-INDEX('TAB input'!X$126:X$175, $E45)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E45)-INDEX('TAB input'!Y$72:Y$121, $E45)-INDEX('TAB input'!Y$126:Y$175, $E45)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E45)-INDEX('TAB input'!Z$72:Z$121, $E45)-INDEX('TAB input'!Z$126:Z$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E45)-INDEX('TAB input'!AA$72:AA$121, $E45)-INDEX('TAB input'!AA$126:AA$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E45)-INDEX('TAB input'!AB$72:AB$121, $E45)-INDEX('TAB input'!AB$126:AB$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E45)-INDEX('TAB input'!AC$72:AC$121, $E45)-INDEX('TAB input'!AC$126:AC$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E45)-INDEX('TAB input'!AD$72:AD$121, $E45)-INDEX('TAB input'!AD$126:AD$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E45)-INDEX('TAB input'!AE$72:AE$121, $E45)-INDEX('TAB input'!AE$126:AE$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E45)-INDEX('TAB input'!AF$72:AF$121, $E45)-INDEX('TAB input'!AF$126:AF$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E45)-INDEX('TAB input'!AG$72:AG$121, $E45)-INDEX('TAB input'!AG$126:AG$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E45)-INDEX('TAB input'!AH$72:AH$121, $E45)-INDEX('TAB input'!AH$126:AH$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E45)-INDEX('TAB input'!AI$72:AI$121, $E45)-INDEX('TAB input'!AI$126:AI$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E45)-INDEX('TAB input'!AJ$72:AJ$121, $E45)-INDEX('TAB input'!AJ$126:AJ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E45)-INDEX('TAB input'!AK$72:AK$121, $E45)-INDEX('TAB input'!AK$126:AK$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E45)-INDEX('TAB input'!AL$72:AL$121, $E45)-INDEX('TAB input'!AL$126:AL$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E45)-INDEX('TAB input'!AM$72:AM$121, $E45)-INDEX('TAB input'!AM$126:AM$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E45)-INDEX('TAB input'!AN$72:AN$121, $E45)-INDEX('TAB input'!AN$126:AN$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E45)-INDEX('TAB input'!AO$72:AO$121, $E45)-INDEX('TAB input'!AO$126:AO$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E45)-INDEX('TAB input'!AP$72:AP$121, $E45)-INDEX('TAB input'!AP$126:AP$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E45)-INDEX('TAB input'!AQ$72:AQ$121, $E45)-INDEX('TAB input'!AQ$126:AQ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E45)-INDEX('TAB input'!AR$72:AR$121, $E45)-INDEX('TAB input'!AR$126:AR$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E45)-INDEX('TAB input'!AS$72:AS$121, $E45)-INDEX('TAB input'!AS$126:AS$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E45)-INDEX('TAB input'!AT$72:AT$121, $E45)-INDEX('TAB input'!AT$126:AT$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E45)-INDEX('TAB input'!AU$72:AU$121, $E45)-INDEX('TAB input'!AU$126:AU$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E45)-INDEX('TAB input'!AV$72:AV$121, $E45)-INDEX('TAB input'!AV$126:AV$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E45)-INDEX('TAB input'!AW$72:AW$121, $E45)-INDEX('TAB input'!AW$126:AW$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E45)-INDEX('TAB input'!AX$72:AX$121, $E45)-INDEX('TAB input'!AX$126:AX$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E45)-INDEX('TAB input'!AY$72:AY$121, $E45)-INDEX('TAB input'!AY$126:AY$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E45)-INDEX('TAB input'!AZ$72:AZ$121, $E45)-INDEX('TAB input'!AZ$126:AZ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E45)-INDEX('TAB input'!BA$72:BA$121, $E45)-INDEX('TAB input'!BA$126:BA$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E45)-INDEX('TAB input'!BB$72:BB$121, $E45)-INDEX('TAB input'!BB$126:BB$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E45)-INDEX('TAB input'!BC$72:BC$121, $E45)-INDEX('TAB input'!BC$126:BC$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E45)-INDEX('TAB input'!BD$72:BD$121, $E45)-INDEX('TAB input'!BD$126:BD$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E45)-INDEX('TAB input'!BE$72:BE$121, $E45)-INDEX('TAB input'!BE$126:BE$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E45)-INDEX('TAB input'!BF$72:BF$121, $E45)-INDEX('TAB input'!BF$126:BF$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E45)-INDEX('TAB input'!BG$72:BG$121, $E45)-INDEX('TAB input'!BG$126:BG$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E45)-INDEX('TAB input'!BH$72:BH$121, $E45)-INDEX('TAB input'!BH$126:BH$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E45)-INDEX('TAB input'!BI$72:BI$121, $E45)-INDEX('TAB input'!BI$126:BI$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E45)-INDEX('TAB input'!BJ$72:BJ$121, $E45)-INDEX('TAB input'!BJ$126:BJ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E45)-INDEX('TAB input'!BK$72:BK$121, $E45)-INDEX('TAB input'!BK$126:BK$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E45)-INDEX('TAB input'!BL$72:BL$121, $E45)-INDEX('TAB input'!BL$126:BL$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E45)-INDEX('TAB input'!BM$72:BM$121, $E45)-INDEX('TAB input'!BM$126:BM$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E45)-INDEX('TAB input'!BN$72:BN$121, $E45)-INDEX('TAB input'!BN$126:BN$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E45)-INDEX('TAB input'!BO$72:BO$121, $E45)-INDEX('TAB input'!BO$126:BO$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E45)-INDEX('TAB input'!BP$72:BP$121, $E45)-INDEX('TAB input'!BP$126:BP$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E45)-INDEX('TAB input'!BQ$72:BQ$121, $E45)-INDEX('TAB input'!BQ$126:BQ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E45)-INDEX('TAB input'!BR$72:BR$121, $E45)-INDEX('TAB input'!BR$126:BR$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E45)-INDEX('TAB input'!BS$72:BS$121, $E45)-INDEX('TAB input'!BS$126:BS$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E45)-INDEX('TAB input'!BT$72:BT$121, $E45)-INDEX('TAB input'!BT$126:BT$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E45)-INDEX('TAB input'!BU$72:BU$121, $E45)-INDEX('TAB input'!BU$126:BU$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E45)-INDEX('TAB input'!BV$72:BV$121, $E45)-INDEX('TAB input'!BV$126:BV$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E45)-INDEX('TAB input'!BW$72:BW$121, $E45)-INDEX('TAB input'!BW$126:BW$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E45)-INDEX('TAB input'!BX$72:BX$121, $E45)-INDEX('TAB input'!BX$126:BX$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E45)-INDEX('TAB input'!BY$72:BY$121, $E45)-INDEX('TAB input'!BY$126:BY$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E45)-INDEX('TAB input'!BZ$72:BZ$121, $E45)-INDEX('TAB input'!BZ$126:BZ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E45)-INDEX('TAB input'!CA$72:CA$121, $E45)-INDEX('TAB input'!CA$126:CA$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E45)-INDEX('TAB input'!CB$72:CB$121, $E45)-INDEX('TAB input'!CB$126:CB$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E45)-INDEX('TAB input'!CC$72:CC$121, $E45)-INDEX('TAB input'!CC$126:CC$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E45)-INDEX('TAB input'!CD$72:CD$121, $E45)-INDEX('TAB input'!CD$126:CD$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E45)-INDEX('TAB input'!CE$72:CE$121, $E45)-INDEX('TAB input'!CE$126:CE$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E45)-INDEX('TAB input'!CF$72:CF$121, $E45)-INDEX('TAB input'!CF$126:CF$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E45)-INDEX('TAB input'!CG$72:CG$121, $E45)-INDEX('TAB input'!CG$126:CG$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E45)-INDEX('TAB input'!CH$72:CH$121, $E45)-INDEX('TAB input'!CH$126:CH$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E45)-INDEX('TAB input'!CI$72:CI$121, $E45)-INDEX('TAB input'!CI$126:CI$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E45)-INDEX('TAB input'!CJ$72:CJ$121, $E45)-INDEX('TAB input'!CJ$126:CJ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E45)-INDEX('TAB input'!CK$72:CK$121, $E45)-INDEX('TAB input'!CK$126:CK$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E45)-INDEX('TAB input'!CL$72:CL$121, $E45)-INDEX('TAB input'!CL$126:CL$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E45)-INDEX('TAB input'!CM$72:CM$121, $E45)-INDEX('TAB input'!CM$126:CM$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E45)-INDEX('TAB input'!CN$72:CN$121, $E45)-INDEX('TAB input'!CN$126:CN$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E45)-INDEX('TAB input'!CO$72:CO$121, $E45)-INDEX('TAB input'!CO$126:CO$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CP$18:CP$67, $E45)-INDEX('TAB input'!CP$72:CP$121, $E45)-INDEX('TAB input'!CP$126:CP$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CQ$18:CQ$67, $E45)-INDEX('TAB input'!CQ$72:CQ$121, $E45)-INDEX('TAB input'!CQ$126:CQ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CR$18:CR$67, $E45)-INDEX('TAB input'!CR$72:CR$121, $E45)-INDEX('TAB input'!CR$126:CR$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CS$18:CS$67, $E45)-INDEX('TAB input'!CS$72:CS$121, $E45)-INDEX('TAB input'!CS$126:CS$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CT$18:CT$67, $E45)-INDEX('TAB input'!CT$72:CT$121, $E45)-INDEX('TAB input'!CT$126:CT$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CU$18:CU$67, $E45)-INDEX('TAB input'!CU$72:CU$121, $E45)-INDEX('TAB input'!CU$126:CU$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CV$18:CV$67, $E45)-INDEX('TAB input'!CV$72:CV$121, $E45)-INDEX('TAB input'!CV$126:CV$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CW$18:CW$67, $E45)-INDEX('TAB input'!CW$72:CW$121, $E45)-INDEX('TAB input'!CW$126:CW$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CX$18:CX$67, $E45)-INDEX('TAB input'!CX$72:CX$121, $E45)-INDEX('TAB input'!CX$126:CX$175, $E45)","v":0},{"$f":"INDEX('TAB input'!CY$18:CY$67, $E45)-INDEX('TAB input'!CY$72:CY$121, $E45)-INDEX('TAB input'!CY$126:CY$175, $E45)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E45)=\"\", IF($G45=0, 0, F46), INDEX('TAB input'!$G$180:$G$229, $E45))","v":15.257992342633303},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E45)=\"\", G46, INDEX('TAB input'!H$180:H$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E45)=\"\", H46, INDEX('TAB input'!I$180:I$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E45)=\"\", I46, INDEX('TAB input'!J$180:J$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E45)=\"\", J46, INDEX('TAB input'!K$180:K$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E45)=\"\", K46, INDEX('TAB input'!L$180:L$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E45)=\"\", L46, INDEX('TAB input'!M$180:M$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E45)=\"\", M46, INDEX('TAB input'!N$180:N$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E45)=\"\", N46, INDEX('TAB input'!O$180:O$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E45)=\"\", O46, INDEX('TAB input'!P$180:P$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E45)=\"\", P46, INDEX('TAB input'!Q$180:Q$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E45)=\"\", Q46, INDEX('TAB input'!R$180:R$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E45)=\"\", R46, INDEX('TAB input'!S$180:S$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E45)=\"\", S46, INDEX('TAB input'!T$180:T$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E45)=\"\", T46, INDEX('TAB input'!U$180:U$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E45)=\"\", U46, INDEX('TAB input'!V$180:V$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E45)=\"\", V46, INDEX('TAB input'!W$180:W$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E45)=\"\", W46, INDEX('TAB input'!X$180:X$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E45)=\"\", X46, INDEX('TAB input'!Y$180:Y$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E45)=\"\", Y46, INDEX('TAB input'!Z$180:Z$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E45)=\"\", Z46, INDEX('TAB input'!AA$180:AA$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E45)=\"\", AA46, INDEX('TAB input'!AB$180:AB$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E45)=\"\", AB46, INDEX('TAB input'!AC$180:AC$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E45)=\"\", AC46, INDEX('TAB input'!AD$180:AD$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E45)=\"\", AD46, INDEX('TAB input'!AE$180:AE$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E45)=\"\", AE46, INDEX('TAB input'!AF$180:AF$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E45)=\"\", AF46, INDEX('TAB input'!AG$180:AG$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E45)=\"\", AG46, INDEX('TAB input'!AH$180:AH$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E45)=\"\", AH46, INDEX('TAB input'!AI$180:AI$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E45)=\"\", AI46, INDEX('TAB input'!AJ$180:AJ$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E45)=\"\", AJ46, INDEX('TAB input'!AK$180:AK$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E45)=\"\", AK46, INDEX('TAB input'!AL$180:AL$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E45)=\"\", AL46, INDEX('TAB input'!AM$180:AM$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E45)=\"\", AM46, INDEX('TAB input'!AN$180:AN$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E45)=\"\", AN46, INDEX('TAB input'!AO$180:AO$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E45)=\"\", AO46, INDEX('TAB input'!AP$180:AP$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E45)=\"\", AP46, INDEX('TAB input'!AQ$180:AQ$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E45)=\"\", AQ46, INDEX('TAB input'!AR$180:AR$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E45)=\"\", AR46, INDEX('TAB input'!AS$180:AS$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E45)=\"\", AS46, INDEX('TAB input'!AT$180:AT$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E45)=\"\", AT46, INDEX('TAB input'!AU$180:AU$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E45)=\"\", AU46, INDEX('TAB input'!AV$180:AV$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E45)=\"\", AV46, INDEX('TAB input'!AW$180:AW$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E45)=\"\", AW46, INDEX('TAB input'!AX$180:AX$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E45)=\"\", AX46, INDEX('TAB input'!AY$180:AY$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E45)=\"\", AY46, INDEX('TAB input'!AZ$180:AZ$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E45)=\"\", AZ46, INDEX('TAB input'!BA$180:BA$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E45)=\"\", BA46, INDEX('TAB input'!BB$180:BB$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E45)=\"\", BB46, INDEX('TAB input'!BC$180:BC$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E45)=\"\", BC46, INDEX('TAB input'!BD$180:BD$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E45)=\"\", BD46, INDEX('TAB input'!BE$180:BE$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E45)=\"\", BE46, INDEX('TAB input'!BF$180:BF$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E45)=\"\", BF46, INDEX('TAB input'!BG$180:BG$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E45)=\"\", BG46, INDEX('TAB input'!BH$180:BH$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E45)=\"\", BH46, INDEX('TAB input'!BI$180:BI$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E45)=\"\", BI46, INDEX('TAB input'!BJ$180:BJ$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E45)=\"\", BJ46, INDEX('TAB input'!BK$180:BK$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E45)=\"\", BK46, INDEX('TAB input'!BL$180:BL$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E45)=\"\", BL46, INDEX('TAB input'!BM$180:BM$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E45)=\"\", BM46, INDEX('TAB input'!BN$180:BN$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E45)=\"\", BN46, INDEX('TAB input'!BO$180:BO$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E45)=\"\", BO46, INDEX('TAB input'!BP$180:BP$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E45)=\"\", BP46, INDEX('TAB input'!BQ$180:BQ$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E45)=\"\", BQ46, INDEX('TAB input'!BR$180:BR$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E45)=\"\", BR46, INDEX('TAB input'!BS$180:BS$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E45)=\"\", BS46, INDEX('TAB input'!BT$180:BT$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E45)=\"\", BT46, INDEX('TAB input'!BU$180:BU$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E45)=\"\", BU46, INDEX('TAB input'!BV$180:BV$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E45)=\"\", BV46, INDEX('TAB input'!BW$180:BW$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E45)=\"\", BW46, INDEX('TAB input'!BX$180:BX$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E45)=\"\", BX46, INDEX('TAB input'!BY$180:BY$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E45)=\"\", BY46, INDEX('TAB input'!BZ$180:BZ$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E45)=\"\", BZ46, INDEX('TAB input'!CA$180:CA$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E45)=\"\", CA46, INDEX('TAB input'!CB$180:CB$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E45)=\"\", CB46, INDEX('TAB input'!CC$180:CC$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E45)=\"\", CC46, INDEX('TAB input'!CD$180:CD$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E45)=\"\", CD46, INDEX('TAB input'!CE$180:CE$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E45)=\"\", CE46, INDEX('TAB input'!CF$180:CF$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E45)=\"\", CF46, INDEX('TAB input'!CG$180:CG$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E45)=\"\", CG46, INDEX('TAB input'!CH$180:CH$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E45)=\"\", CH46, INDEX('TAB input'!CI$180:CI$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E45)=\"\", CI46, INDEX('TAB input'!CJ$180:CJ$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E45)=\"\", CJ46, INDEX('TAB input'!CK$180:CK$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E45)=\"\", CK46, INDEX('TAB input'!CL$180:CL$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E45)=\"\", CL46, INDEX('TAB input'!CM$180:CM$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E45)=\"\", CM46, INDEX('TAB input'!CN$180:CN$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E45)=\"\", CN46, INDEX('TAB input'!CO$180:CO$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CP$180:CP$229, $E45)=\"\", CO46, INDEX('TAB input'!CP$180:CP$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CQ$180:CQ$229, $E45)=\"\", CP46, INDEX('TAB input'!CQ$180:CQ$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CR$180:CR$229, $E45)=\"\", CQ46, INDEX('TAB input'!CR$180:CR$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CS$180:CS$229, $E45)=\"\", CR46, INDEX('TAB input'!CS$180:CS$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CT$180:CT$229, $E45)=\"\", CS46, INDEX('TAB input'!CT$180:CT$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CU$180:CU$229, $E45)=\"\", CT46, INDEX('TAB input'!CU$180:CU$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CV$180:CV$229, $E45)=\"\", CU46, INDEX('TAB input'!CV$180:CV$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CW$180:CW$229, $E45)=\"\", CV46, INDEX('TAB input'!CW$180:CW$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CX$180:CX$229, $E45)=\"\", CW46, INDEX('TAB input'!CX$180:CX$229, $E45))","v":20},{"$f":"IF(INDEX('TAB input'!CY$180:CY$229, $E45)=\"\", CX46, INDEX('TAB input'!CY$180:CY$229, $E45))","v":20}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E45)=0, G47, INDEX('TAB input'!H$233:H$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E45)=0, H47, INDEX('TAB input'!I$233:I$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E45)=0, I47, INDEX('TAB input'!J$233:J$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E45)=0, J47, INDEX('TAB input'!K$233:K$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E45)=0, K47, INDEX('TAB input'!L$233:L$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E45)=0, L47, INDEX('TAB input'!M$233:M$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E45)=0, M47, INDEX('TAB input'!N$233:N$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E45)=0, N47, INDEX('TAB input'!O$233:O$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E45)=0, O47, INDEX('TAB input'!P$233:P$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E45)=0, P47, INDEX('TAB input'!Q$233:Q$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E45)=0, Q47, INDEX('TAB input'!R$233:R$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E45)=0, R47, INDEX('TAB input'!S$233:S$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E45)=0, S47, INDEX('TAB input'!T$233:T$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E45)=0, T47, INDEX('TAB input'!U$233:U$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E45)=0, U47, INDEX('TAB input'!V$233:V$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E45)=0, V47, INDEX('TAB input'!W$233:W$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E45)=0, W47, INDEX('TAB input'!X$233:X$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E45)=0, X47, INDEX('TAB input'!Y$233:Y$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E45)=0, Y47, INDEX('TAB input'!Z$233:Z$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E45)=0, Z47, INDEX('TAB input'!AA$233:AA$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E45)=0, AA47, INDEX('TAB input'!AB$233:AB$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E45)=0, AB47, INDEX('TAB input'!AC$233:AC$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E45)=0, AC47, INDEX('TAB input'!AD$233:AD$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E45)=0, AD47, INDEX('TAB input'!AE$233:AE$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E45)=0, AE47, INDEX('TAB input'!AF$233:AF$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E45)=0, AF47, INDEX('TAB input'!AG$233:AG$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E45)=0, AG47, INDEX('TAB input'!AH$233:AH$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E45)=0, AH47, INDEX('TAB input'!AI$233:AI$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E45)=0, AI47, INDEX('TAB input'!AJ$233:AJ$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E45)=0, AJ47, INDEX('TAB input'!AK$233:AK$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E45)=0, AK47, INDEX('TAB input'!AL$233:AL$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E45)=0, AL47, INDEX('TAB input'!AM$233:AM$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E45)=0, AM47, INDEX('TAB input'!AN$233:AN$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E45)=0, AN47, INDEX('TAB input'!AO$233:AO$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E45)=0, AO47, INDEX('TAB input'!AP$233:AP$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E45)=0, AP47, INDEX('TAB input'!AQ$233:AQ$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E45)=0, AQ47, INDEX('TAB input'!AR$233:AR$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E45)=0, AR47, INDEX('TAB input'!AS$233:AS$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E45)=0, AS47, INDEX('TAB input'!AT$233:AT$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E45)=0, AT47, INDEX('TAB input'!AU$233:AU$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E45)=0, AU47, INDEX('TAB input'!AV$233:AV$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E45)=0, AV47, INDEX('TAB input'!AW$233:AW$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E45)=0, AW47, INDEX('TAB input'!AX$233:AX$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E45)=0, AX47, INDEX('TAB input'!AY$233:AY$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E45)=0, AY47, INDEX('TAB input'!AZ$233:AZ$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E45)=0, AZ47, INDEX('TAB input'!BA$233:BA$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E45)=0, BA47, INDEX('TAB input'!BB$233:BB$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E45)=0, BB47, INDEX('TAB input'!BC$233:BC$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E45)=0, BC47, INDEX('TAB input'!BD$233:BD$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E45)=0, BD47, INDEX('TAB input'!BE$233:BE$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E45)=0, BE47, INDEX('TAB input'!BF$233:BF$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E45)=0, BF47, INDEX('TAB input'!BG$233:BG$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E45)=0, BG47, INDEX('TAB input'!BH$233:BH$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E45)=0, BH47, INDEX('TAB input'!BI$233:BI$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E45)=0, BI47, INDEX('TAB input'!BJ$233:BJ$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E45)=0, BJ47, INDEX('TAB input'!BK$233:BK$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E45)=0, BK47, INDEX('TAB input'!BL$233:BL$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E45)=0, BL47, INDEX('TAB input'!BM$233:BM$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E45)=0, BM47, INDEX('TAB input'!BN$233:BN$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E45)=0, BN47, INDEX('TAB input'!BO$233:BO$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E45)=0, BO47, INDEX('TAB input'!BP$233:BP$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E45)=0, BP47, INDEX('TAB input'!BQ$233:BQ$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E45)=0, BQ47, INDEX('TAB input'!BR$233:BR$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E45)=0, BR47, INDEX('TAB input'!BS$233:BS$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E45)=0, BS47, INDEX('TAB input'!BT$233:BT$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E45)=0, BT47, INDEX('TAB input'!BU$233:BU$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E45)=0, BU47, INDEX('TAB input'!BV$233:BV$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E45)=0, BV47, INDEX('TAB input'!BW$233:BW$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E45)=0, BW47, INDEX('TAB input'!BX$233:BX$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E45)=0, BX47, INDEX('TAB input'!BY$233:BY$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E45)=0, BY47, INDEX('TAB input'!BZ$233:BZ$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E45)=0, BZ47, INDEX('TAB input'!CA$233:CA$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E45)=0, CA47, INDEX('TAB input'!CB$233:CB$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E45)=0, CB47, INDEX('TAB input'!CC$233:CC$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E45)=0, CC47, INDEX('TAB input'!CD$233:CD$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E45)=0, CD47, INDEX('TAB input'!CE$233:CE$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E45)=0, CE47, INDEX('TAB input'!CF$233:CF$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E45)=0, CF47, INDEX('TAB input'!CG$233:CG$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E45)=0, CG47, INDEX('TAB input'!CH$233:CH$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E45)=0, CH47, INDEX('TAB input'!CI$233:CI$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E45)=0, CI47, INDEX('TAB input'!CJ$233:CJ$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E45)=0, CJ47, INDEX('TAB input'!CK$233:CK$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E45)=0, CK47, INDEX('TAB input'!CL$233:CL$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E45)=0, CL47, INDEX('TAB input'!CM$233:CM$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E45)=0, CM47, INDEX('TAB input'!CN$233:CN$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E45)=0, CN47, INDEX('TAB input'!CO$233:CO$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CP$233:CP$282, $E45)=0, CO47, INDEX('TAB input'!CP$233:CP$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CQ$233:CQ$282, $E45)=0, CP47, INDEX('TAB input'!CQ$233:CQ$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CR$233:CR$282, $E45)=0, CQ47, INDEX('TAB input'!CR$233:CR$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CS$233:CS$282, $E45)=0, CR47, INDEX('TAB input'!CS$233:CS$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CT$233:CT$282, $E45)=0, CS47, INDEX('TAB input'!CT$233:CT$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CU$233:CU$282, $E45)=0, CT47, INDEX('TAB input'!CU$233:CU$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CV$233:CV$282, $E45)=0, CU47, INDEX('TAB input'!CV$233:CV$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CW$233:CW$282, $E45)=0, CV47, INDEX('TAB input'!CW$233:CW$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CX$233:CX$282, $E45)=0, CW47, INDEX('TAB input'!CX$233:CX$282, $E45))","v":60},{"$f":"IF(INDEX('TAB input'!CY$233:CY$282, $E45)=0, CX47, INDEX('TAB input'!CY$233:CY$282, $E45))","v":60}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E45)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E45)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E45)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E45)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E45)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E45)","v":1.781573358029753},{"$f":"INDEX('TAB input'!N$72:N$121, $E45)","v":1.7230231367142543},{"$f":"INDEX('TAB input'!O$72:O$121, $E45)","v":2.1438324891385956},{"$f":"INDEX('TAB input'!P$72:P$121, $E45)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E45)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E45)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E45)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E45)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E45)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E45)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E45)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E45)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E45)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CP$72:CP$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CQ$72:CQ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CR$72:CR$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CS$72:CS$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CT$72:CT$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CU$72:CU$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CV$72:CV$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CW$72:CW$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CX$72:CX$121, $E45)","v":0},{"$f":"INDEX('TAB input'!CY$72:CY$121, $E45)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E45)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E45)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E45)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E45)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E45)","v":-2.5878485790173874E-2},{"$f":"INDEX('TAB input'!M$286:M$335, $E45)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E45)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E45)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E45)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E45)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E45)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E45)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E45)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E45)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E45)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E45)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E45)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E45)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CP$286:CP$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CQ$286:CQ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CR$286:CR$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CS$286:CS$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CT$286:CT$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CU$286:CU$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CV$286:CV$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CW$286:CW$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CX$286:CX$335, $E45)","v":0},{"$f":"INDEX('TAB input'!CY$286:CY$335, $E45)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E45)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E45)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E45)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E45)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E45)","v":4},{"$f":"INDEX('TAB input'!M$340:M$389, $E45)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E45)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E45)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E45)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E45)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E45)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E45)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E45)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E45)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E45)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E45)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E45)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E45)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CP$340:CP$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CQ$340:CQ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CR$340:CR$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CS$340:CS$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CT$340:CT$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CU$340:CU$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CV$340:CV$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CW$340:CW$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CX$340:CX$389, $E45)","v":0},{"$f":"INDEX('TAB input'!CY$340:CY$389, $E45)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E45)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E45)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E45)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E45)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E45)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E45)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E45)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E45)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E45)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E45)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E45)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E45)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E45)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E45)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E45)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E45)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E45)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E45)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CP$393:CP$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CQ$393:CQ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CR$393:CR$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CS$393:CS$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CT$393:CT$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CU$393:CU$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CV$393:CV$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CW$393:CW$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CX$393:CX$442, $E45)","v":0},{"$f":"INDEX('TAB input'!CY$393:CY$442, $E45)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":2},{"$f":"'TAB input'!N$13","v":2},{"$f":"'TAB input'!O$13","v":2},{"$f":"'TAB input'!P$13","v":2},{"$f":"'TAB input'!Q$13","v":2},{"$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$13","v":0},{"$f":"'TAB input'!CP$13","v":0},{"$f":"'TAB input'!CQ$13","v":0},{"$f":"'TAB input'!CR$13","v":0},{"$f":"'TAB input'!CS$13","v":0},{"$f":"'TAB input'!CT$13","v":0},{"$f":"'TAB input'!CU$13","v":0},{"$f":"'TAB input'!CV$13","v":0},{"$f":"'TAB input'!CW$13","v":0},{"$f":"'TAB input'!CX$13","v":0},{"$f":"'TAB input'!CY$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E45)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E45)=\"\", G53, INDEX('TAB input'!H$446:H$495, $E45))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E45)=\"\", H53, INDEX('TAB input'!I$446:I$495, $E45))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E45)=\"\", I53, INDEX('TAB input'!J$446:J$495, $E45))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E45)=\"\", J53, INDEX('TAB input'!K$446:K$495, $E45))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E45)=\"\", K53, INDEX('TAB input'!L$446:L$495, $E45))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E45)=\"\", L53, INDEX('TAB input'!M$446:M$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E45)=\"\", M53, INDEX('TAB input'!N$446:N$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E45)=\"\", N53, INDEX('TAB input'!O$446:O$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E45)=\"\", O53, INDEX('TAB input'!P$446:P$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E45)=\"\", P53, INDEX('TAB input'!Q$446:Q$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E45)=\"\", Q53, INDEX('TAB input'!R$446:R$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E45)=\"\", R53, INDEX('TAB input'!S$446:S$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E45)=\"\", S53, INDEX('TAB input'!T$446:T$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E45)=\"\", T53, INDEX('TAB input'!U$446:U$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E45)=\"\", U53, INDEX('TAB input'!V$446:V$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E45)=\"\", V53, INDEX('TAB input'!W$446:W$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E45)=\"\", W53, INDEX('TAB input'!X$446:X$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E45)=\"\", X53, INDEX('TAB input'!Y$446:Y$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E45)=\"\", Y53, INDEX('TAB input'!Z$446:Z$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E45)=\"\", Z53, INDEX('TAB input'!AA$446:AA$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E45)=\"\", AA53, INDEX('TAB input'!AB$446:AB$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E45)=\"\", AB53, INDEX('TAB input'!AC$446:AC$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E45)=\"\", AC53, INDEX('TAB input'!AD$446:AD$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E45)=\"\", AD53, INDEX('TAB input'!AE$446:AE$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E45)=\"\", AE53, INDEX('TAB input'!AF$446:AF$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E45)=\"\", AF53, INDEX('TAB input'!AG$446:AG$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E45)=\"\", AG53, INDEX('TAB input'!AH$446:AH$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E45)=\"\", AH53, INDEX('TAB input'!AI$446:AI$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E45)=\"\", AI53, INDEX('TAB input'!AJ$446:AJ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E45)=\"\", AJ53, INDEX('TAB input'!AK$446:AK$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E45)=\"\", AK53, INDEX('TAB input'!AL$446:AL$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E45)=\"\", AL53, INDEX('TAB input'!AM$446:AM$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E45)=\"\", AM53, INDEX('TAB input'!AN$446:AN$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E45)=\"\", AN53, INDEX('TAB input'!AO$446:AO$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E45)=\"\", AO53, INDEX('TAB input'!AP$446:AP$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E45)=\"\", AP53, INDEX('TAB input'!AQ$446:AQ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E45)=\"\", AQ53, INDEX('TAB input'!AR$446:AR$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E45)=\"\", AR53, INDEX('TAB input'!AS$446:AS$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E45)=\"\", AS53, INDEX('TAB input'!AT$446:AT$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E45)=\"\", AT53, INDEX('TAB input'!AU$446:AU$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E45)=\"\", AU53, INDEX('TAB input'!AV$446:AV$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E45)=\"\", AV53, INDEX('TAB input'!AW$446:AW$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E45)=\"\", AW53, INDEX('TAB input'!AX$446:AX$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E45)=\"\", AX53, INDEX('TAB input'!AY$446:AY$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E45)=\"\", AY53, INDEX('TAB input'!AZ$446:AZ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E45)=\"\", AZ53, INDEX('TAB input'!BA$446:BA$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E45)=\"\", BA53, INDEX('TAB input'!BB$446:BB$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E45)=\"\", BB53, INDEX('TAB input'!BC$446:BC$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E45)=\"\", BC53, INDEX('TAB input'!BD$446:BD$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E45)=\"\", BD53, INDEX('TAB input'!BE$446:BE$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E45)=\"\", BE53, INDEX('TAB input'!BF$446:BF$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E45)=\"\", BF53, INDEX('TAB input'!BG$446:BG$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E45)=\"\", BG53, INDEX('TAB input'!BH$446:BH$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E45)=\"\", BH53, INDEX('TAB input'!BI$446:BI$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E45)=\"\", BI53, INDEX('TAB input'!BJ$446:BJ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E45)=\"\", BJ53, INDEX('TAB input'!BK$446:BK$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E45)=\"\", BK53, INDEX('TAB input'!BL$446:BL$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E45)=\"\", BL53, INDEX('TAB input'!BM$446:BM$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E45)=\"\", BM53, INDEX('TAB input'!BN$446:BN$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E45)=\"\", BN53, INDEX('TAB input'!BO$446:BO$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E45)=\"\", BO53, INDEX('TAB input'!BP$446:BP$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E45)=\"\", BP53, INDEX('TAB input'!BQ$446:BQ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E45)=\"\", BQ53, INDEX('TAB input'!BR$446:BR$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E45)=\"\", BR53, INDEX('TAB input'!BS$446:BS$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E45)=\"\", BS53, INDEX('TAB input'!BT$446:BT$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E45)=\"\", BT53, INDEX('TAB input'!BU$446:BU$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E45)=\"\", BU53, INDEX('TAB input'!BV$446:BV$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E45)=\"\", BV53, INDEX('TAB input'!BW$446:BW$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E45)=\"\", BW53, INDEX('TAB input'!BX$446:BX$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E45)=\"\", BX53, INDEX('TAB input'!BY$446:BY$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E45)=\"\", BY53, INDEX('TAB input'!BZ$446:BZ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E45)=\"\", BZ53, INDEX('TAB input'!CA$446:CA$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E45)=\"\", CA53, INDEX('TAB input'!CB$446:CB$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E45)=\"\", CB53, INDEX('TAB input'!CC$446:CC$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E45)=\"\", CC53, INDEX('TAB input'!CD$446:CD$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E45)=\"\", CD53, INDEX('TAB input'!CE$446:CE$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E45)=\"\", CE53, INDEX('TAB input'!CF$446:CF$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E45)=\"\", CF53, INDEX('TAB input'!CG$446:CG$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E45)=\"\", CG53, INDEX('TAB input'!CH$446:CH$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E45)=\"\", CH53, INDEX('TAB input'!CI$446:CI$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E45)=\"\", CI53, INDEX('TAB input'!CJ$446:CJ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E45)=\"\", CJ53, INDEX('TAB input'!CK$446:CK$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E45)=\"\", CK53, INDEX('TAB input'!CL$446:CL$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E45)=\"\", CL53, INDEX('TAB input'!CM$446:CM$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E45)=\"\", CM53, INDEX('TAB input'!CN$446:CN$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E45)=\"\", CN53, INDEX('TAB input'!CO$446:CO$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CP$446:CP$495, $E45)=\"\", CO53, INDEX('TAB input'!CP$446:CP$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CQ$446:CQ$495, $E45)=\"\", CP53, INDEX('TAB input'!CQ$446:CQ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CR$446:CR$495, $E45)=\"\", CQ53, INDEX('TAB input'!CR$446:CR$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CS$446:CS$495, $E45)=\"\", CR53, INDEX('TAB input'!CS$446:CS$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CT$446:CT$495, $E45)=\"\", CS53, INDEX('TAB input'!CT$446:CT$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CU$446:CU$495, $E45)=\"\", CT53, INDEX('TAB input'!CU$446:CU$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CV$446:CV$495, $E45)=\"\", CU53, INDEX('TAB input'!CV$446:CV$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CW$446:CW$495, $E45)=\"\", CV53, INDEX('TAB input'!CW$446:CW$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CX$446:CX$495, $E45)=\"\", CW53, INDEX('TAB input'!CX$446:CX$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CY$446:CY$495, $E45)=\"\", CX53, INDEX('TAB input'!CY$446:CY$495, $E45))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>H$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:G56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>G$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:G56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:G56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>I$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:H56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>H$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:H56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:H56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>J$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:I56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>I$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:I56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:I56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>K$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:J56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>J$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:J56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:J56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>L$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:K56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>K$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:K56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:K56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>M$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:L56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>L$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:L56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:L56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>N$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:M56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>M$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:M56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:M56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>O$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:N56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>N$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:N56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:N56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>P$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:O56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>O$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:O56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:O56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>Q$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:P56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>P$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:P56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:P56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>R$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Q56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>Q$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:Q56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Q56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>S$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:R56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>R$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:R56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:R56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>T$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:S56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>S$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:S56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:S56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>U$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:T56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>T$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:T56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:T56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>V$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:U56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>U$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:U56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:U56))))","v":6.6236521078175485},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>W$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:V56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>V$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:V56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:V56))))","v":1.7088515240838689},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>X$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:W56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>W$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:W56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:W56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>Y$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:X56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>X$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:X56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:X56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>Z$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Y56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>Y$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:Y56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Y56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AA$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Z56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>Z$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:Z56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Z56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AB$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AA56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AA$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AA56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AA56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AC$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AB56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AB$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AB56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AB56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AD$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AC56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AC$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AC56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AC56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AE$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AD56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AD$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AD56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AD56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AF$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AE56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AE$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AE56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AE56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AG$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AF56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AF$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AF56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AF56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AH$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AG56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AG$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AG56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AG56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AI$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AH56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AH$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AH56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AH56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AJ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AI56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AI$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AI56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AI56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AK$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AJ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AJ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AJ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AJ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AL$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AK56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AK$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AK56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AK56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AM$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AL56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AL$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AL56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AL56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AN$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AM56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AM$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AM56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AM56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AO$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AN56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AN$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AN56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AN56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AP$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AO56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AO$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AO56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AO56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AQ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AP56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AP$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AP56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AP56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AR$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AQ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AQ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AQ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AQ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AS$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AR56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AR$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AR56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AR56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AT$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AS56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AS$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AS56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AS56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AU$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AT56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AT$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AT56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AT56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AV$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AU56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AU$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AU56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AU56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AW$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AV56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AV$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AV56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AV56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AX$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AW56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AW$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AW56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AW56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AY$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AX56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AX$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AX56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AX56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AZ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AY56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AY$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AY56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AY56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BA$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AZ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AZ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AZ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AZ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BB$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BA56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BA$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BA56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BA56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BC$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BB56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BB$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BB56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BB56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BD$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BC56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BC$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BC56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BC56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BE$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BD56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BD$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BD56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BD56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BF$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BE56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BE$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BE56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BE56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BG$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BF56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BF$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BF56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BF56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BH$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BG56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BG$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BG56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BG56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BI$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BH56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BH$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BH56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BH56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BJ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BI56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BI$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BI56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BI56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BK$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BJ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BJ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BJ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BJ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BL$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BK56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BK$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BK56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BK56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BM$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BL56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BL$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BL56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BL56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BN$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BM56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BM$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BM56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BM56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BO$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BN56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BN$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BN56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BN56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BP$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BO56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BO$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BO56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BO56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BQ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BP56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BP$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BP56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BP56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BR$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BQ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BQ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BQ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BQ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BS$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BR56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BR$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BR56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BR56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BT$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BS56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BS$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BS56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BS56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BU$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BT56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BT$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BT56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BT56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BV$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BU56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BU$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BU56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BU56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BW$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BV56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BV$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BV56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BV56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BX$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BW56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BW$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BW56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BW56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BY$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BX56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BX$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BX56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BX56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BZ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BY56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BY$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BY56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BY56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CA$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BZ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BZ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BZ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BZ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CB$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CA56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CA$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CA56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CA56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CC$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CB56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CB$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CB56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CB56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CD$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CC56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CC$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CC56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CC56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CE$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CD56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CD$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CD56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CD56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CF$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CE56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CE$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CE56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CE56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CG$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CF56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CF$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CF56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CF56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CH$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CG56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CG$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CG56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CG56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CI$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CH56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CH$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CH56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CH56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CJ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CI56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CI$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CI56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CI56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CK$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CJ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CJ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CJ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CJ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CL$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CK56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CK$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CK56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CK56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CM$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CL56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CL$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CL56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CL56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CN$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CM56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CM$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CM56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CM56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CO$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CN56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CN$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CN56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CN56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CP$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CO56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CO$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CO56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CO56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CQ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CP56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CP$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CP56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CP56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CR$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CQ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CQ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CQ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CQ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CS$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CR56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CR$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CR56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CR56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CT$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CS56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CS$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CS56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CS56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CU$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CT56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CT$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CT56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CT56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CV$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CU56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CU$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CU56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CU56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CW$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CV56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CV$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CV56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CV56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CX$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CW56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CW$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CW56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CW56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>CY$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CX56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>CX$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:CX56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:CX56))))","v":0}]
[null,null,null,null,{"$f":"E56+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E57)","v":"Depreciation of net capex 2016-17"},null,null,{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>I$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:H57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>H$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:H57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:H57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>J$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:I57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>I$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:I57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:I57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>K$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:J57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>J$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:J57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:J57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>L$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:K57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>K$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:K57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:K57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>M$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:L57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>L$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:L57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:L57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>N$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:M57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>M$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:M57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:M57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>O$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:N57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>N$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:N57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:N57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>P$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:O57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>O$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:O57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:O57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>Q$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:P57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>P$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:P57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:P57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>R$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Q57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>Q$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:Q57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Q57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>S$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:R57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>R$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:R57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:R57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>T$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:S57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>S$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:S57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:S57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>U$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:T57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>T$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:T57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:T57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>V$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:U57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>U$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:U57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:U57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>W$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:V57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>V$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:V57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:V57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>X$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:W57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>W$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:W57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:W57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>Y$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:X57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>X$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:X57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:X57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>Z$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Y57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>Y$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:Y57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Y57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AA$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Z57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>Z$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:Z57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Z57))))","v":0.71024668096274091},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AB$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AA57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AA$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AA57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AA57))))","v":0.71024668096274723},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AC$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AB57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AB$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AB57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AB57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AD$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AC57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AC$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AC57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AC57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AE$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AD57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AD$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AD57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AD57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AF$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AE57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AE$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AE57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AE57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AG$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AF57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AF$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AF57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AF57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AH$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AG57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AG$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AG57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AG57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AI$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AH57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AH$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AH57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AH57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AJ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AI57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AI$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AI57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AI57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AK$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AJ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AJ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AJ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AJ57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AL$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AK57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AK$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AK57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AK57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AM$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AL57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AL$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AL57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AL57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AN$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AM57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AM$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AM57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AM57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AO$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AN57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AN$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AN57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AN57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AP$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AO57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AO$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AO57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AO57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AQ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AP57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AP$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AP57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AP57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AR$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AQ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AQ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AQ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AQ57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AS$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AR57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AR$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AR57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AR57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AT$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AS57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AS$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AS57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AS57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AU$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AT57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AT$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AT57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AT57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AV$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AU57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AU$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AU57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AU57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AW$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AV57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AV$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AV57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AV57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AX$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AW57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AW$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AW57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AW57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AY$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AX57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AX$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AX57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AX57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AZ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AY57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AY$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AY57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AY57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BA$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AZ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AZ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AZ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AZ57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BB$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BA57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BA$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BA57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BA57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BC$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BB57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BB$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BB57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BB57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BD$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BC57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BC$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BC57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BC57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BE$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BD57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BD$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BD57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BD57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BF$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BE57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BE$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BE57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BE57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BG$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BF57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BF$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BF57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BF57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BH$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BG57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BG$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BG57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BG57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BI$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BH57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BH$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BH57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BH57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BJ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BI57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BI$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BI57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BI57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BK$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BJ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BJ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BJ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BJ57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BL$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BK57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BK$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BK57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BK57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BM$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BL57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BL$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BL57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BL57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BN$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BM57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BM$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BM57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BM57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BO$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BN57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BN$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BN57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BN57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BP$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BO57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BO$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BO57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BO57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BQ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BP57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BP$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BP57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BP57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BR$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BQ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BQ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BQ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BQ57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BS$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BR57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BR$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BR57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BR57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BT$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BS57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BS$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BS57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BS57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BU$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BT57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BT$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BT57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BT57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BV$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BU57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BU$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BU57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BU57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BW$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BV57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BV$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BV57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BV57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BX$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BW57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BW$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BW57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BW57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BY$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BX57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BX$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BX57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BX57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BZ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BY57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BY$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BY57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BY57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CA$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BZ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BZ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BZ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BZ57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CB$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CA57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CA$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CA57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CA57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CC$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CB57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CB$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CB57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CB57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CD$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CC57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CC$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CC57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CC57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CE$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CD57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CD$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CD57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CD57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CF$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CE57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CE$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CE57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CE57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CG$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CF57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CF$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CF57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CF57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CH$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CG57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CG$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CG57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CG57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CI$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CH57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CH$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CH57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CH57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CJ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CI57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CI$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CI57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CI57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CK$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CJ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CJ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CJ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CJ57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CL$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CK57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CK$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CK57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CK57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CM$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CL57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CL$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CL57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CL57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CN$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CM57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CM$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CM57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CM57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CO$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CN57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CN$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CN57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CN57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CP$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CO57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CO$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CO57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CO57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CQ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CP57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CP$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CP57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CP57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CR$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CQ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CQ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CQ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CQ57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CS$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CR57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CR$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CR57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CR57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CT$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CS57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CS$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CS57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CS57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CU$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CT57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CT$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CT57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CT57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CV$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CU57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CU$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CU57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CU57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CW$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CV57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CV$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CV57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CV57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CX$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CW57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CW$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CW57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CW57))))","v":0},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>CY$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CX57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>CX$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:CX57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:CX57))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E58)","v":"Depreciation of net capex 2017-18"},null,null,null,{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>J$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:I58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>I$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:I58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:I58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>K$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:J58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>J$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:J58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:J58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>L$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:K58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>K$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:K58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:K58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>M$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:L58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>L$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:L58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:L58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>N$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:M58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>M$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:M58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:M58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>O$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:N58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>N$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:N58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:N58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>P$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:O58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>O$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:O58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:O58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>Q$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:P58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>P$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:P58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:P58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>R$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Q58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>Q$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:Q58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Q58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>S$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:R58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>R$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:R58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:R58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>T$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:S58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>S$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:S58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:S58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>U$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:T58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>T$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:T58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:T58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>V$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:U58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>U$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:U58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:U58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>W$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:V58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>V$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:V58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:V58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>X$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:W58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>W$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:W58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:W58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>Y$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:X58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>X$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:X58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:X58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>Z$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Y58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>Y$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:Y58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Y58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AA$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Z58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>Z$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:Z58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Z58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AB$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AA58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AA$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AA58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AA58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AC$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AB58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AB$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AB58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AB58))))","v":0.80866131326885515},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AD$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AC58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AC$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AC58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AC58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AE$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AD58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AD$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AD58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AD58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AF$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AE58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AE$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AE58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AE58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AG$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AF58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AF$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AF58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AF58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AH$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AG58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AG$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AG58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AG58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AI$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AH58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AH$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AH58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AH58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AJ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AI58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AI$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AI58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AI58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AK$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AJ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AJ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AJ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AJ58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AL$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AK58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AK$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AK58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AK58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AM$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AL58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AL$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AL58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AL58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AN$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AM58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AM$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AM58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AM58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AO$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AN58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AN$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AN58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AN58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AP$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AO58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AO$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AO58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AO58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AQ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AP58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AP$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AP58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AP58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AR$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AQ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AQ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AQ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AQ58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AS$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AR58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AR$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AR58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AR58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AT$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AS58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AS$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AS58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AS58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AU$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AT58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AT$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AT58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AT58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AV$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AU58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AU$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AU58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AU58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AW$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AV58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AV$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AV58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AV58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AX$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AW58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AW$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AW58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AW58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AY$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AX58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AX$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AX58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AX58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AZ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AY58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AY$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AY58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AY58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BA$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AZ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AZ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AZ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AZ58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BB$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BA58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BA$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BA58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BA58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BC$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BB58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BB$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BB58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BB58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BD$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BC58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BC$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BC58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BC58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BE$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BD58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BD$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BD58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BD58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BF$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BE58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BE$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BE58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BE58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BG$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BF58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BF$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BF58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BF58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BH$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BG58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BG$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BG58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BG58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BI$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BH58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BH$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BH58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BH58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BJ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BI58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BI$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BI58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BI58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BK$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BJ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BJ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BJ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BJ58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BL$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BK58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BK$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BK58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BK58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BM$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BL58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BL$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BL58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BL58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BN$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BM58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BM$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BM58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BM58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BO$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BN58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BN$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BN58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BN58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BP$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BO58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BO$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BO58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BO58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BQ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BP58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BP$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BP58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BP58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BR$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BQ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BQ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BQ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BQ58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BS$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BR58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BR$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BR58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BR58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BT$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BS58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BS$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BS58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BS58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BU$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BT58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BT$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BT58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BT58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BV$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BU58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BU$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BU58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BU58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BW$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BV58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BV$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BV58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BV58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BX$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BW58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BW$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BW58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BW58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BY$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BX58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BX$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BX58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BX58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BZ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BY58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BY$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BY58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BY58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CA$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BZ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BZ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BZ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BZ58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CB$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CA58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CA$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CA58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CA58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CC$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CB58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CB$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CB58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CB58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CD$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CC58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CC$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CC58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CC58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CE$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CD58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CD$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CD58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CD58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CF$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CE58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CE$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CE58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CE58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CG$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CF58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CF$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CF58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CF58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CH$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CG58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CG$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CG58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CG58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CI$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CH58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CH$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CH58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CH58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CJ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CI58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CI$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CI58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CI58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CK$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CJ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CJ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CJ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CJ58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CL$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CK58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CK$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CK58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CK58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CM$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CL58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CL$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CL58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CL58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CN$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CM58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CM$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CM58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CM58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CO$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CN58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CN$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CN58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CN58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CP$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CO58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CO$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CO58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CO58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CQ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CP58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CP$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CP58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CP58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CR$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CQ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CQ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CQ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CQ58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CS$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CR58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CR$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CR58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CR58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CT$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CS58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CS$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CS58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CS58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CU$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CT58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CT$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CT58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CT58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CV$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CU58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CU$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CU58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CU58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CW$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CV58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CV$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CV58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CV58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CX$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CW58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CW$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CW58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CW58))))","v":0},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>CY$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CX58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>CX$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:CX58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:CX58))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E59)","v":"Depreciation of net capex 2018-19"},null,null,null,null,{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>K$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:J59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>J$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:J59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:J59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>L$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:K59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>K$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:K59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:K59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>M$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:L59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>L$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:L59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:L59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>N$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:M59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>M$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:M59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:M59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>O$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:N59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>N$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:N59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:N59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>P$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:O59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>O$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:O59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:O59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>Q$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:P59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>P$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:P59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:P59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>R$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Q59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>Q$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:Q59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Q59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>S$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:R59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>R$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:R59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:R59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>T$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:S59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>S$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:S59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:S59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>U$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:T59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>T$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:T59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:T59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>V$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:U59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>U$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:U59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:U59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>W$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:V59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>V$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:V59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:V59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>X$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:W59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>W$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:W59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:W59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>Y$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:X59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>X$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:X59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:X59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>Z$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Y59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>Y$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:Y59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Y59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AA$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Z59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>Z$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:Z59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Z59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AB$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AA59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AA$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AA59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AA59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AC$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AB59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AB$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AB59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AB59))))","v":0.79974029203816177},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AD$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AC59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AC$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AC59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AC59))))","v":0.79974029203815888},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AE$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AD59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AD$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AD59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AD59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AF$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AE59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AE$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AE59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AE59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AG$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AF59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AF$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AF59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AF59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AH$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AG59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AG$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AG59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AG59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AI$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AH59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AH$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AH59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AH59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AJ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AI59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AI$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AI59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AI59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AK$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AJ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AJ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AJ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AJ59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AL$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AK59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AK$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AK59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AK59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AM$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AL59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AL$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AL59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AL59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AN$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AM59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AM$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AM59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AM59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AO$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AN59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AN$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AN59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AN59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AP$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AO59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AO$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AO59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AO59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AQ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AP59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AP$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AP59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AP59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AR$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AQ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AQ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AQ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AQ59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AS$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AR59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AR$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AR59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AR59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AT$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AS59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AS$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AS59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AS59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AU$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AT59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AT$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AT59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AT59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AV$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AU59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AU$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AU59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AU59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AW$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AV59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AV$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AV59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AV59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AX$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AW59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AW$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AW59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AW59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AY$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AX59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AX$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AX59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AX59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AZ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AY59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AY$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AY59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AY59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BA$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AZ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AZ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AZ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AZ59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BB$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BA59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BA$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BA59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BA59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BC$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BB59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BB$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BB59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BB59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BD$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BC59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BC$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BC59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BC59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BE$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BD59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BD$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BD59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BD59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BF$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BE59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BE$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BE59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BE59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BG$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BF59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BF$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BF59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BF59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BH$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BG59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BG$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BG59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BG59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BI$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BH59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BH$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BH59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BH59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BJ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BI59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BI$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BI59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BI59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BK$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BJ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BJ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BJ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BJ59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BL$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BK59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BK$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BK59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BK59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BM$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BL59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BL$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BL59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BL59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BN$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BM59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BM$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BM59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BM59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BO$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BN59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BN$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BN59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BN59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BP$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BO59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BO$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BO59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BO59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BQ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BP59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BP$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BP59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BP59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BR$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BQ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BQ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BQ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BQ59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BS$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BR59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BR$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BR59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BR59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BT$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BS59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BS$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BS59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BS59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BU$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BT59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BT$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BT59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BT59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BV$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BU59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BU$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BU59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BU59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BW$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BV59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BV$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BV59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BV59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BX$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BW59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BW$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BW59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BW59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BY$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BX59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BX$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BX59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BX59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BZ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BY59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BY$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BY59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BY59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CA$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BZ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BZ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BZ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BZ59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CB$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CA59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CA$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CA59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CA59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CC$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CB59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CB$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CB59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CB59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CD$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CC59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CC$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CC59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CC59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CE$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CD59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CD$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CD59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CD59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CF$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CE59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CE$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CE59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CE59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CG$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CF59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CF$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CF59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CF59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CH$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CG59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CG$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CG59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CG59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CI$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CH59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CH$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CH59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CH59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CJ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CI59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CI$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CI59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CI59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CK$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CJ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CJ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CJ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CJ59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CL$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CK59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CK$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CK59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CK59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CM$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CL59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CL$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CL59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CL59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CN$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CM59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CM$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CM59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CM59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CO$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CN59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CN$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CN59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CN59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CP$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CO59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CO$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CO59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CO59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CQ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CP59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CP$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CP59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CP59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CR$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CQ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CQ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CQ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CQ59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CS$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CR59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CR$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CR59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CR59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CT$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CS59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CS$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CS59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CS59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CU$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CT59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CT$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CT59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CT59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CV$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CU59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CU$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CU59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CU59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CW$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CV59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CV$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CV59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CV59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CX$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CW59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CW$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CW59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CW59))))","v":0},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>CY$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CX59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>CX$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:CX59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:CX59))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E60)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>L$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:K60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>K$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:K60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:K60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>M$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:L60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>L$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:L60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:L60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>N$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:M60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>M$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:M60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:M60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>O$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:N60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>N$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:N60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:N60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>P$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:O60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>O$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:O60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:O60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>Q$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:P60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>P$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:P60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:P60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>R$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Q60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>Q$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:Q60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Q60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>S$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:R60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>R$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:R60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:R60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>T$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:S60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>S$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:S60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:S60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>U$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:T60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>T$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:T60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:T60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>V$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:U60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>U$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:U60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:U60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>W$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:V60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>V$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:V60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:V60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>X$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:W60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>W$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:W60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:W60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>Y$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:X60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>X$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:X60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:X60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>Z$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Y60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>Y$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:Y60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Y60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AA$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Z60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>Z$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:Z60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Z60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AB$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AA60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AA$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AA60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AA60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AC$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AB60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AB$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AB60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AB60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AD$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AC60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AC$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AC60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AC60))))","v":0.94507065000000012},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AE$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AD60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AD$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AD60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AD60))))","v":0.94507064999999812},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AF$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AE60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AE$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AE60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AE60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AG$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AF60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AF$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AF60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AF60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AH$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AG60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AG$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AG60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AG60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AI$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AH60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AH$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AH60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AH60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AJ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AI60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AI$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AI60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AI60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AK$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AJ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AJ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AJ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AJ60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AL$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AK60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AK$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AK60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AK60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AM$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AL60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AL$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AL60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AL60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AN$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AM60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AM$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AM60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AM60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AO$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AN60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AN$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AN60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AN60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AP$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AO60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AO$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AO60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AO60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AQ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AP60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AP$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AP60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AP60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AR$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AQ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AQ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AQ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AQ60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AS$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AR60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AR$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AR60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AR60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AT$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AS60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AS$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AS60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AS60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AU$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AT60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AT$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AT60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AT60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AV$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AU60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AU$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AU60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AU60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AW$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AV60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AV$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AV60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AV60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AX$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AW60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AW$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AW60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AW60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AY$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AX60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AX$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AX60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AX60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AZ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AY60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AY$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AY60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AY60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BA$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AZ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AZ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AZ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AZ60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BB$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BA60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BA$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BA60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BA60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BC$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BB60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BB$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BB60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BB60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BD$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BC60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BC$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BC60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BC60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BE$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BD60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BD$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BD60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BD60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BF$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BE60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BE$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BE60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BE60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BG$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BF60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BF$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BF60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BF60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BH$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BG60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BG$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BG60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BG60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BI$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BH60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BH$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BH60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BH60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BJ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BI60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BI$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BI60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BI60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BK$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BJ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BJ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BJ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BJ60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BL$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BK60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BK$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BK60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BK60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BM$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BL60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BL$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BL60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BL60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BN$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BM60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BM$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BM60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BM60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BO$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BN60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BN$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BN60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BN60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BP$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BO60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BO$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BO60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BO60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BQ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BP60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BP$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BP60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BP60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BR$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BQ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BQ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BQ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BQ60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BS$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BR60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BR$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BR60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BR60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BT$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BS60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BS$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BS60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BS60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BU$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BT60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BT$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BT60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BT60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BV$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BU60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BU$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BU60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BU60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BW$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BV60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BV$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BV60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BV60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BX$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BW60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BW$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BW60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BW60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BY$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BX60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BX$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BX60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BX60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BZ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BY60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BY$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BY60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BY60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CA$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BZ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BZ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BZ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BZ60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CB$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CA60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CA$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CA60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CA60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CC$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CB60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CB$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CB60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CB60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CD$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CC60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CC$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CC60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CC60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CE$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CD60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CD$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CD60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CD60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CF$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CE60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CE$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CE60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CE60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CG$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CF60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CF$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CF60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CF60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CH$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CG60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CG$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CG60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CG60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CI$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CH60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CH$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CH60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CH60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CJ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CI60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CI$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CI60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CI60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CK$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CJ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CJ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CJ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CJ60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CL$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CK60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CK$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CK60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CK60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CM$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CL60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CL$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CL60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CL60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CN$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CM60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CM$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CM60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CM60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CO$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CN60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CN$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CN60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CN60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CP$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CO60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CO$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CO60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CO60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CQ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CP60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CP$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CP60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CP60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CR$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CQ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CQ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CQ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CQ60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CS$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CR60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CR$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CR60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CR60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CT$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CS60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CS$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CS60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CS60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CU$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CT60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CT$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CT60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CT60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CV$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CU60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CU$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CU60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CU60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CW$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CV60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CV$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CV60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CV60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CX$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CW60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CW$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CW60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CW60))))","v":0},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>CY$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CX60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>CX$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:CX60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:CX60))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E61)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>M$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:L61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>L$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:L61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:L61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>N$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:M61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>M$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:M61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:M61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>O$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:N61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>N$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:N61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:N61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>P$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:O61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>O$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:O61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:O61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>Q$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:P61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>P$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:P61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:P61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>R$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Q61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>Q$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:Q61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Q61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>S$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:R61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>R$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:R61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:R61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>T$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:S61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>S$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:S61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:S61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>U$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:T61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>T$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:T61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:T61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>V$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:U61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>U$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:U61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:U61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>W$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:V61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>V$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:V61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:V61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>X$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:W61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>W$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:W61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:W61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>Y$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:X61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>X$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:X61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:X61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>Z$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Y61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>Y$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:Y61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Y61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AA$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Z61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>Z$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:Z61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Z61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AB$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AA61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AA$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AA61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AA61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AC$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AB61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AB$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AB61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AB61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AD$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AC61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AC$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AC61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AC61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AE$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AD61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AD$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AD61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AD61))))","v":0.85310144999999993},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AF$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AE61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AE$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AE61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AE61))))","v":0.85310144999999693},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AG$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AF61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AF$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AF61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AF61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AH$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AG61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AG$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AG61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AG61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AI$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AH61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AH$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AH61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AH61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AJ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AI61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AI$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AI61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AI61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AK$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AJ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AJ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AJ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AJ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AL$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AK61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AK$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AK61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AK61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AM$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AL61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AL$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AL61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AL61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AN$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AM61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AM$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AM61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AM61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AO$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AN61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AN$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AN61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AN61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AP$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AO61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AO$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AO61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AO61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AQ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AP61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AP$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AP61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AP61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AR$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AQ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AQ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AQ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AQ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AS$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AR61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AR$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AR61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AR61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AT$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AS61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AS$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AS61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AS61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AU$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AT61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AT$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AT61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AT61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AV$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AU61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AU$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AU61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AU61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AW$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AV61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AV$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AV61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AV61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AX$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AW61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AW$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AW61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AW61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AY$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AX61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AX$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AX61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AX61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AZ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AY61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AY$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AY61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AY61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BA$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AZ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AZ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AZ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AZ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BB$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BA61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BA$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BA61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BA61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BC$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BB61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BB$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BB61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BB61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BD$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BC61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BC$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BC61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BC61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BE$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BD61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BD$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BD61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BD61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BF$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BE61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BE$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BE61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BE61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BG$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BF61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BF$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BF61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BF61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BH$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BG61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BG$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BG61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BG61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BI$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BH61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BH$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BH61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BH61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BJ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BI61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BI$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BI61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BI61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BK$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BJ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BJ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BJ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BJ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BL$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BK61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BK$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BK61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BK61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BM$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BL61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BL$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BL61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BL61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BN$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BM61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BM$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BM61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BM61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BO$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BN61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BN$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BN61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BN61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BP$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BO61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BO$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BO61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BO61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BQ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BP61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BP$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BP61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BP61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BR$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BQ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BQ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BQ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BQ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BS$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BR61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BR$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BR61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BR61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BT$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BS61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BS$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BS61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BS61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BU$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BT61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BT$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BT61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BT61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BV$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BU61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BU$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BU61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BU61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BW$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BV61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BV$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BV61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BV61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BX$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BW61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BW$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BW61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BW61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BY$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BX61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BX$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BX61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BX61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BZ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BY61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BY$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BY61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BY61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CA$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BZ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BZ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BZ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BZ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CB$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CA61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CA$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CA61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CA61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CC$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CB61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CB$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CB61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CB61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CD$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CC61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CC$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CC61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CC61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CE$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CD61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CD$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CD61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CD61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CF$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CE61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CE$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CE61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CE61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CG$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CF61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CF$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CF61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CF61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CH$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CG61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CG$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CG61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CG61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CI$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CH61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CH$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CH61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CH61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CJ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CI61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CI$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CI61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CI61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CK$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CJ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CJ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CJ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CJ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CL$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CK61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CK$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CK61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CK61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CM$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CL61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CL$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CL61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CL61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CN$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CM61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CM$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CM61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CM61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CO$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CN61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CN$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CN61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CN61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CP$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CO61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CO$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CO61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CO61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CQ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CP61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CP$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CP61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CP61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CR$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CQ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CQ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CQ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CQ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CS$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CR61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CR$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CR61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CR61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CT$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CS61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CS$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CS61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CS61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CU$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CT61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CT$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CT61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CT61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CV$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CU61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CU$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CU61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CU61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CW$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CV61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CV$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CV61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CV61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CX$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CW61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CW$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CW61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CW61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>CY$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CX61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>CX$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:CX61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:CX61))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E62)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>N$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:M62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>M$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:M62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:M62))))","v":1.4916924641970248},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>O$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:N62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>N$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:N62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:N62))))","v":1.3425232177773223},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>P$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:O62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>O$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:O62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:O62))))","v":1.20827089599959},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>Q$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:P62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>P$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:P62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:P62))))","v":1.087443806399631},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>R$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Q62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>Q$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:Q62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Q62))))","v":0.97869942575966784},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>S$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:R62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>R$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:R62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:R62))))","v":0.88082948318370102},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>T$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:S62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>S$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:S62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:S62))))","v":0.79274653486533098},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>U$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:T62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>T$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:T62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:T62))))","v":0.71347188137879791},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>V$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:U62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>U$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:U62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:U62))))","v":0.64212469324091814},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>W$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:V62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>V$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:V62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:V62))))","v":0.57791222391682628},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>X$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:W62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>W$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:W62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:W62))))","v":0.52012100152514373},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>Y$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:X62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>X$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:X62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:X62))))","v":0.46810890137262928},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>Z$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Y62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>Y$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:Y62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Y62))))","v":0.42129801123536642},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AA$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Z62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>Z$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:Z62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Z62))))","v":0.37916821011182977},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AB$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AA62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AA$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AA62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AA62))))","v":0.34125138910064673},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AC$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AB62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AB$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AB62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AB62))))","v":0.3071262501905821},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AD$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AC62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AC$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AC62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AC62))))","v":0.27641362517152396},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AE$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AD62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AD$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AD62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AD62))))","v":0.24877226265437163},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AF$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AE62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AE$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AE62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AE62))))","v":0.22389503638893443},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AG$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AF62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AF$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AF62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AF62))))","v":0.20150553275004093},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AH$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AG62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AG$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AG62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AG62))))","v":0.18135497947503687},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AI$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AH62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AH$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AH62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AH62))))","v":0.16321948152753318},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AJ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AI62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AI$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AI62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AI62))))","v":0.14689753337477995},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AK$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AJ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AJ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AJ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AJ62))))","v":0.13220778003730196},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AL$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AK62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AK$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AK62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AK62))))","v":0.11898700203357179},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AM$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AL62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AL$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AL62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AL62))))","v":0.10708830183021459},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AN$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AM62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AM$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AM62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AM62))))","v":9.6379471647193071E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AO$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AN62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AN$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AN62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AN62))))","v":8.674152448247377E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AP$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AO62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AO$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AO62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AO62))))","v":7.8067372034226423E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AQ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AP62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AP$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AP62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AP62))))","v":7.0260634830803775E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AR$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AQ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AQ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AQ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AQ62))))","v":6.3234571347723367E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AS$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AR62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AR$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AR62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AR62))))","v":5.6911114212951121E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AT$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AS62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AS$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AS62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AS62))))","v":5.1220002791655971E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AU$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AT62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AT$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AT62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AT62))))","v":4.609800251249041E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AV$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AU62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AU$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AU62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AU62))))","v":4.1488202261241371E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AW$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AV62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AV$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AV62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AV62))))","v":3.7339382035117198E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AX$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AW62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AW$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AW62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AW62))))","v":3.3605443831605443E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AY$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AX62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AX$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AX62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AX62))))","v":3.0244899448444863E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AZ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AY62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AY$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AY62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AY62))))","v":2.722040950360043E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BA$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AZ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AZ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AZ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AZ62))))","v":2.449836855324037E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BB$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BA62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BA$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BA62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BA62))))","v":2.2048531697916297E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BC$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BB62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BB$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BB62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BB62))))","v":1.9843678528124721E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BD$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BC62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BC$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BC62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BC62))))","v":1.7859310675312302E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BE$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BD62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BD$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BD62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BD62))))","v":1.6073379607781036E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BF$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BE62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BE$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BE62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BE62))))","v":1.4466041647003002E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BG$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BF62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BF$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BF62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BF62))))","v":1.301943748230272E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BH$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BG62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BG$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BG62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BG62))))","v":1.1717493734072448E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BI$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BH62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BH$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BH62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BH62))))","v":1.0545744360665132E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BJ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BI62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BI$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BI62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BI62))))","v":9.4911699245987073E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BK$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BJ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BJ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BJ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BJ62))))","v":8.5420529321387668E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BL$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BK62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BK$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BK62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BK62))))","v":7.6878476389248716E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BM$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BL62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BL$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BL62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BL62))))","v":6.919062875032367E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BN$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BM62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BM$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BM62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BM62))))","v":6.2271565875290594E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BO$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BN62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BN$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BN62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BN62))))","v":5.6044409287760999E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BP$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BO62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BO$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BO62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BO62))))","v":5.0439968358984896E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BQ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BP62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BP$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BP62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BP62))))","v":4.5395971523086946E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BR$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BQ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BQ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BQ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BQ62))))","v":4.0856374370777711E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BS$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BR62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BR$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BR62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BR62))))","v":3.6770736933700475E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BT$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BS62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BS$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BS62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BS62))))","v":3.3093663240331139E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BU$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BT62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BT$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BT62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BT62))))","v":2.9784296916297139E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BV$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BU62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BU$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BU62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BU62))))","v":2.6805867224666713E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BW$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BV62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BV$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BV62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BV62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BX$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BW62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BW$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BW62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BW62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BY$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BX62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BX$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BX62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BX62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BZ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BY62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BY$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BY62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BY62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CA$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BZ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BZ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BZ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BZ62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CB$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CA62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CA$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CA62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CA62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CC$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CB62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CB$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CB62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CB62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CD$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CC62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CC$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CC62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CC62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CE$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CD62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CD$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CD62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CD62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CF$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CE62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CE$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CE62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CE62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CG$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CF62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CF$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CF62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CF62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CH$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CG62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CG$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CG62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CG62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CI$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CH62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CH$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CH62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CH62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CJ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CI62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CI$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CI62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CI62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CK$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CJ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CJ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CJ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CJ62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CL$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CK62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CK$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CK62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CK62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CM$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CL62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CL$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CL62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CL62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CN$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CM62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CM$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CM62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CM62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CO$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CN62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CN$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CN62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CN62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CP$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CO62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CO$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CO62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CO62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CQ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CP62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CP$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CP62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CP62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CR$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CQ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CQ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CQ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CQ62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CS$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CR62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CR$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CR62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CR62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CT$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CS62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CS$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CS62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CS62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CU$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CT62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CT$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CT62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CT62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CV$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CU62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CU$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CU62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CU62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CW$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CV62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CV$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CV62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CV62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CX$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CW62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CW$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CW62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CW62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CY$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CX62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>CX$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CX62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CX62))))","v":0}]
[null,null,null,null,{"$f":"E45+1","v":3},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E83)","v":57.115744392887422},{"$f":"INDEX('TAB input'!H$18:H$67, $E83)-INDEX('TAB input'!H$72:H$121, $E83)-INDEX('TAB input'!H$126:H$175, $E83)","v":9.7594977802675995},{"$f":"INDEX('TAB input'!I$18:I$67, $E83)-INDEX('TAB input'!I$72:I$121, $E83)-INDEX('TAB input'!I$126:I$175, $E83)","v":8.8743316962903283},{"$f":"INDEX('TAB input'!J$18:J$67, $E83)-INDEX('TAB input'!J$72:J$121, $E83)-INDEX('TAB input'!J$126:J$175, $E83)","v":10.125748999393343},{"$f":"INDEX('TAB input'!K$18:K$67, $E83)-INDEX('TAB input'!K$72:K$121, $E83)-INDEX('TAB input'!K$126:K$175, $E83)","v":6.8634060000000003},{"$f":"INDEX('TAB input'!L$18:L$67, $E83)-INDEX('TAB input'!L$72:L$121, $E83)-INDEX('TAB input'!L$126:L$175, $E83)","v":7.2553739999999998},{"$f":"INDEX('TAB input'!M$18:M$67, $E83)-INDEX('TAB input'!M$72:M$121, $E83)-INDEX('TAB input'!M$126:M$175, $E83)","v":9.6421960000000002},{"$f":"INDEX('TAB input'!N$18:N$67, $E83)-INDEX('TAB input'!N$72:N$121, $E83)-INDEX('TAB input'!N$126:N$175, $E83)","v":10.833185},{"$f":"INDEX('TAB input'!O$18:O$67, $E83)-INDEX('TAB input'!O$72:O$121, $E83)-INDEX('TAB input'!O$126:O$175, $E83)","v":6.858486014294086},{"$f":"INDEX('TAB input'!P$18:P$67, $E83)-INDEX('TAB input'!P$72:P$121, $E83)-INDEX('TAB input'!P$126:P$175, $E83)","v":8.5272827894583756},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E83)-INDEX('TAB input'!Q$72:Q$121, $E83)-INDEX('TAB input'!Q$126:Q$175, $E83)","v":9.5766590101916087},{"$f":"INDEX('TAB input'!R$18:R$67, $E83)-INDEX('TAB input'!R$72:R$121, $E83)-INDEX('TAB input'!R$126:R$175, $E83)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E83)-INDEX('TAB input'!S$72:S$121, $E83)-INDEX('TAB input'!S$126:S$175, $E83)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E83)-INDEX('TAB input'!T$72:T$121, $E83)-INDEX('TAB input'!T$126:T$175, $E83)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E83)-INDEX('TAB input'!U$72:U$121, $E83)-INDEX('TAB input'!U$126:U$175, $E83)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E83)-INDEX('TAB input'!V$72:V$121, $E83)-INDEX('TAB input'!V$126:V$175, $E83)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E83)-INDEX('TAB input'!W$72:W$121, $E83)-INDEX('TAB input'!W$126:W$175, $E83)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E83)-INDEX('TAB input'!X$72:X$121, $E83)-INDEX('TAB input'!X$126:X$175, $E83)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E83)-INDEX('TAB input'!Y$72:Y$121, $E83)-INDEX('TAB input'!Y$126:Y$175, $E83)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E83)-INDEX('TAB input'!Z$72:Z$121, $E83)-INDEX('TAB input'!Z$126:Z$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E83)-INDEX('TAB input'!AA$72:AA$121, $E83)-INDEX('TAB input'!AA$126:AA$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E83)-INDEX('TAB input'!AB$72:AB$121, $E83)-INDEX('TAB input'!AB$126:AB$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E83)-INDEX('TAB input'!AC$72:AC$121, $E83)-INDEX('TAB input'!AC$126:AC$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E83)-INDEX('TAB input'!AD$72:AD$121, $E83)-INDEX('TAB input'!AD$126:AD$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E83)-INDEX('TAB input'!AE$72:AE$121, $E83)-INDEX('TAB input'!AE$126:AE$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E83)-INDEX('TAB input'!AF$72:AF$121, $E83)-INDEX('TAB input'!AF$126:AF$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E83)-INDEX('TAB input'!AG$72:AG$121, $E83)-INDEX('TAB input'!AG$126:AG$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E83)-INDEX('TAB input'!AH$72:AH$121, $E83)-INDEX('TAB input'!AH$126:AH$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E83)-INDEX('TAB input'!AI$72:AI$121, $E83)-INDEX('TAB input'!AI$126:AI$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E83)-INDEX('TAB input'!AJ$72:AJ$121, $E83)-INDEX('TAB input'!AJ$126:AJ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E83)-INDEX('TAB input'!AK$72:AK$121, $E83)-INDEX('TAB input'!AK$126:AK$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E83)-INDEX('TAB input'!AL$72:AL$121, $E83)-INDEX('TAB input'!AL$126:AL$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E83)-INDEX('TAB input'!AM$72:AM$121, $E83)-INDEX('TAB input'!AM$126:AM$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E83)-INDEX('TAB input'!AN$72:AN$121, $E83)-INDEX('TAB input'!AN$126:AN$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E83)-INDEX('TAB input'!AO$72:AO$121, $E83)-INDEX('TAB input'!AO$126:AO$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E83)-INDEX('TAB input'!AP$72:AP$121, $E83)-INDEX('TAB input'!AP$126:AP$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E83)-INDEX('TAB input'!AQ$72:AQ$121, $E83)-INDEX('TAB input'!AQ$126:AQ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E83)-INDEX('TAB input'!AR$72:AR$121, $E83)-INDEX('TAB input'!AR$126:AR$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E83)-INDEX('TAB input'!AS$72:AS$121, $E83)-INDEX('TAB input'!AS$126:AS$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E83)-INDEX('TAB input'!AT$72:AT$121, $E83)-INDEX('TAB input'!AT$126:AT$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E83)-INDEX('TAB input'!AU$72:AU$121, $E83)-INDEX('TAB input'!AU$126:AU$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E83)-INDEX('TAB input'!AV$72:AV$121, $E83)-INDEX('TAB input'!AV$126:AV$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E83)-INDEX('TAB input'!AW$72:AW$121, $E83)-INDEX('TAB input'!AW$126:AW$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E83)-INDEX('TAB input'!AX$72:AX$121, $E83)-INDEX('TAB input'!AX$126:AX$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E83)-INDEX('TAB input'!AY$72:AY$121, $E83)-INDEX('TAB input'!AY$126:AY$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E83)-INDEX('TAB input'!AZ$72:AZ$121, $E83)-INDEX('TAB input'!AZ$126:AZ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E83)-INDEX('TAB input'!BA$72:BA$121, $E83)-INDEX('TAB input'!BA$126:BA$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E83)-INDEX('TAB input'!BB$72:BB$121, $E83)-INDEX('TAB input'!BB$126:BB$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E83)-INDEX('TAB input'!BC$72:BC$121, $E83)-INDEX('TAB input'!BC$126:BC$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E83)-INDEX('TAB input'!BD$72:BD$121, $E83)-INDEX('TAB input'!BD$126:BD$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E83)-INDEX('TAB input'!BE$72:BE$121, $E83)-INDEX('TAB input'!BE$126:BE$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E83)-INDEX('TAB input'!BF$72:BF$121, $E83)-INDEX('TAB input'!BF$126:BF$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E83)-INDEX('TAB input'!BG$72:BG$121, $E83)-INDEX('TAB input'!BG$126:BG$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E83)-INDEX('TAB input'!BH$72:BH$121, $E83)-INDEX('TAB input'!BH$126:BH$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E83)-INDEX('TAB input'!BI$72:BI$121, $E83)-INDEX('TAB input'!BI$126:BI$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E83)-INDEX('TAB input'!BJ$72:BJ$121, $E83)-INDEX('TAB input'!BJ$126:BJ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E83)-INDEX('TAB input'!BK$72:BK$121, $E83)-INDEX('TAB input'!BK$126:BK$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E83)-INDEX('TAB input'!BL$72:BL$121, $E83)-INDEX('TAB input'!BL$126:BL$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E83)-INDEX('TAB input'!BM$72:BM$121, $E83)-INDEX('TAB input'!BM$126:BM$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E83)-INDEX('TAB input'!BN$72:BN$121, $E83)-INDEX('TAB input'!BN$126:BN$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E83)-INDEX('TAB input'!BO$72:BO$121, $E83)-INDEX('TAB input'!BO$126:BO$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E83)-INDEX('TAB input'!BP$72:BP$121, $E83)-INDEX('TAB input'!BP$126:BP$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E83)-INDEX('TAB input'!BQ$72:BQ$121, $E83)-INDEX('TAB input'!BQ$126:BQ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E83)-INDEX('TAB input'!BR$72:BR$121, $E83)-INDEX('TAB input'!BR$126:BR$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E83)-INDEX('TAB input'!BS$72:BS$121, $E83)-INDEX('TAB input'!BS$126:BS$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E83)-INDEX('TAB input'!BT$72:BT$121, $E83)-INDEX('TAB input'!BT$126:BT$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E83)-INDEX('TAB input'!BU$72:BU$121, $E83)-INDEX('TAB input'!BU$126:BU$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E83)-INDEX('TAB input'!BV$72:BV$121, $E83)-INDEX('TAB input'!BV$126:BV$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E83)-INDEX('TAB input'!BW$72:BW$121, $E83)-INDEX('TAB input'!BW$126:BW$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E83)-INDEX('TAB input'!BX$72:BX$121, $E83)-INDEX('TAB input'!BX$126:BX$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E83)-INDEX('TAB input'!BY$72:BY$121, $E83)-INDEX('TAB input'!BY$126:BY$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E83)-INDEX('TAB input'!BZ$72:BZ$121, $E83)-INDEX('TAB input'!BZ$126:BZ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E83)-INDEX('TAB input'!CA$72:CA$121, $E83)-INDEX('TAB input'!CA$126:CA$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E83)-INDEX('TAB input'!CB$72:CB$121, $E83)-INDEX('TAB input'!CB$126:CB$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E83)-INDEX('TAB input'!CC$72:CC$121, $E83)-INDEX('TAB input'!CC$126:CC$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E83)-INDEX('TAB input'!CD$72:CD$121, $E83)-INDEX('TAB input'!CD$126:CD$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E83)-INDEX('TAB input'!CE$72:CE$121, $E83)-INDEX('TAB input'!CE$126:CE$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E83)-INDEX('TAB input'!CF$72:CF$121, $E83)-INDEX('TAB input'!CF$126:CF$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E83)-INDEX('TAB input'!CG$72:CG$121, $E83)-INDEX('TAB input'!CG$126:CG$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E83)-INDEX('TAB input'!CH$72:CH$121, $E83)-INDEX('TAB input'!CH$126:CH$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E83)-INDEX('TAB input'!CI$72:CI$121, $E83)-INDEX('TAB input'!CI$126:CI$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E83)-INDEX('TAB input'!CJ$72:CJ$121, $E83)-INDEX('TAB input'!CJ$126:CJ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E83)-INDEX('TAB input'!CK$72:CK$121, $E83)-INDEX('TAB input'!CK$126:CK$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E83)-INDEX('TAB input'!CL$72:CL$121, $E83)-INDEX('TAB input'!CL$126:CL$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E83)-INDEX('TAB input'!CM$72:CM$121, $E83)-INDEX('TAB input'!CM$126:CM$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E83)-INDEX('TAB input'!CN$72:CN$121, $E83)-INDEX('TAB input'!CN$126:CN$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E83)-INDEX('TAB input'!CO$72:CO$121, $E83)-INDEX('TAB input'!CO$126:CO$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CP$18:CP$67, $E83)-INDEX('TAB input'!CP$72:CP$121, $E83)-INDEX('TAB input'!CP$126:CP$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CQ$18:CQ$67, $E83)-INDEX('TAB input'!CQ$72:CQ$121, $E83)-INDEX('TAB input'!CQ$126:CQ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CR$18:CR$67, $E83)-INDEX('TAB input'!CR$72:CR$121, $E83)-INDEX('TAB input'!CR$126:CR$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CS$18:CS$67, $E83)-INDEX('TAB input'!CS$72:CS$121, $E83)-INDEX('TAB input'!CS$126:CS$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CT$18:CT$67, $E83)-INDEX('TAB input'!CT$72:CT$121, $E83)-INDEX('TAB input'!CT$126:CT$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CU$18:CU$67, $E83)-INDEX('TAB input'!CU$72:CU$121, $E83)-INDEX('TAB input'!CU$126:CU$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CV$18:CV$67, $E83)-INDEX('TAB input'!CV$72:CV$121, $E83)-INDEX('TAB input'!CV$126:CV$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CW$18:CW$67, $E83)-INDEX('TAB input'!CW$72:CW$121, $E83)-INDEX('TAB input'!CW$126:CW$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CX$18:CX$67, $E83)-INDEX('TAB input'!CX$72:CX$121, $E83)-INDEX('TAB input'!CX$126:CX$175, $E83)","v":0},{"$f":"INDEX('TAB input'!CY$18:CY$67, $E83)-INDEX('TAB input'!CY$72:CY$121, $E83)-INDEX('TAB input'!CY$126:CY$175, $E83)","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E101)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>O$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:N101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>N$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:N101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:N101))))","v":1.4444246666666667},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>P$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:O101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>O$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:O101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:O101))))","v":1.2518347111111112},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>Q$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:P101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>P$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:P101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:P101))))","v":1.0849234162962962},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>R$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Q101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>Q$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:Q101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Q101))))","v":0.94026696079012351},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>S$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:R101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>R$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:R101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:R101))))","v":0.81489803268477368},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>T$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:S101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>S$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:S101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:S101))))","v":0.70624496166013728},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>U$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:T101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>T$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:T101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:T101))))","v":0.61207896677211893},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>V$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:U101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>U$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:U101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:U101))))","v":0.53046843786916975},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>W$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:V101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>V$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:V101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:V101))))","v":0.45973931281994707},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>X$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:W101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>W$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:W101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:W101))))","v":0.3984407377772875},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>Y$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:X101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>X$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:X101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:X101))))","v":0.34531530607364924},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>Z$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Y101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>Y$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:Y101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Y101))))","v":0.2992732652638293},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AA$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Z101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>Z$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:Z101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Z101))))","v":0.25937016322865197},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AB$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AA101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AA$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AA101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AA101))))","v":0.22478747479816499},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AC$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AB101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AB$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AB101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AB101))))","v":0.19481581149174307},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AD$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AC101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AC$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AC101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AC101))))","v":1.2663027746963298},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AE$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AD101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AD$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AD101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AD101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AF$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AE101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AE$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AE101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AE101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AG$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AF101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AF$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AF101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AF101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AH$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AG101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AG$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AG101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AG101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AI$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AH101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AH$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AH101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AH101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AJ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AI101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AI$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AI101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AI101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AK$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AJ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AJ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AJ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AJ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AL$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AK101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AK$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AK101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AK101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AM$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AL101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AL$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AL101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AL101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AN$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AM101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AM$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AM101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AM101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AO$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AN101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AN$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AN101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AN101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AP$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AO101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AO$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AO101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AO101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AQ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AP101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AP$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AP101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AP101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AR$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AQ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AQ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AQ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AQ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AS$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AR101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AR$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AR101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AR101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AT$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AS101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AS$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AS101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AS101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AU$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AT101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AT$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AT101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AT101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AV$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AU101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AU$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AU101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AU101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AW$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AV101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AV$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AV101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AV101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AX$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AW101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AW$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AW101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AW101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AY$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AX101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AX$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AX101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AX101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AZ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AY101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AY$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AY101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AY101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BA$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AZ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AZ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AZ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AZ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BB$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BA101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BA$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BA101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BA101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BC$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BB101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BB$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BB101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BB101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BD$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BC101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BC$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BC101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BC101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BE$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BD101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BD$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BD101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BD101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BF$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BE101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BE$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BE101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BE101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BG$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BF101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BF$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BF101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BF101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BH$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BG101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BG$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BG101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BG101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BI$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BH101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BH$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BH101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BH101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BJ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BI101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BI$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BI101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BI101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BK$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BJ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BJ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BJ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BJ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BL$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BK101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BK$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BK101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BK101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BM$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BL101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BL$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BL101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BL101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BN$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BM101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BM$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BM101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BM101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BO$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BN101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BN$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BN101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BN101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BP$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BO101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BO$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BO101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BO101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BQ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BP101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BP$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BP101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BP101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BR$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BQ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BQ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BQ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BQ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BS$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BR101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BR$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BR101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BR101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BT$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BS101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BS$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BS101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BS101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BU$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BT101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BT$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BT101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BT101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BV$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BU101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BU$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BU101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BU101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BW$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BV101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BV$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BV101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BV101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BX$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BW101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BW$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BW101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BW101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BY$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BX101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BX$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BX101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BX101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BZ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BY101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BY$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BY101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BY101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CA$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BZ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BZ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BZ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BZ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CB$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CA101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CA$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CA101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CA101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CC$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CB101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CB$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CB101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CB101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CD$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CC101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CC$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CC101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CC101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CE$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CD101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CD$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CD101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CD101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CF$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CE101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CE$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CE101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CE101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CG$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CF101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CF$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CF101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CF101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CH$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CG101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CG$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CG101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CG101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CI$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CH101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CH$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CH101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CH101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CJ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CI101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CI$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CI101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CI101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CK$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CJ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CJ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CJ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CJ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CL$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CK101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CK$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CK101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CK101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CM$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CL101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CL$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CL101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CL101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CN$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CM101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CM$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CM101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CM101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CO$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CN101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CN$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CN101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CN101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CP$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CO101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CO$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CO101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CO101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CQ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CP101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CP$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CP101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CP101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CR$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CQ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CQ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CQ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CQ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CS$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CR101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CR$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CR101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CR101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CT$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CS101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CS$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CS101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CS101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CU$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CT101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CT$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CT101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CT101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CV$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CU101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CU$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CU101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CU101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CW$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CV101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CV$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CV101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CV101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CX$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CW101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CW$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CW101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CW101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>CY$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CX101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>CX$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:CX101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:CX101))))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E121)=\"\", IF($G121=0, 0, F122), INDEX('TAB input'!$G$180:$G$229, $E121))","v":6.7320146714435669},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E121)=\"\", G122, INDEX('TAB input'!H$180:H$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E121)=\"\", H122, INDEX('TAB input'!I$180:I$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E121)=\"\", I122, INDEX('TAB input'!J$180:J$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E121)=\"\", J122, INDEX('TAB input'!K$180:K$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E121)=\"\", K122, INDEX('TAB input'!L$180:L$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E121)=\"\", L122, INDEX('TAB input'!M$180:M$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E121)=\"\", M122, INDEX('TAB input'!N$180:N$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E121)=\"\", N122, INDEX('TAB input'!O$180:O$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E121)=\"\", O122, INDEX('TAB input'!P$180:P$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E121)=\"\", P122, INDEX('TAB input'!Q$180:Q$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E121)=\"\", Q122, INDEX('TAB input'!R$180:R$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E121)=\"\", R122, INDEX('TAB input'!S$180:S$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E121)=\"\", S122, INDEX('TAB input'!T$180:T$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E121)=\"\", T122, INDEX('TAB input'!U$180:U$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E121)=\"\", U122, INDEX('TAB input'!V$180:V$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E121)=\"\", V122, INDEX('TAB input'!W$180:W$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E121)=\"\", W122, INDEX('TAB input'!X$180:X$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E121)=\"\", X122, INDEX('TAB input'!Y$180:Y$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E121)=\"\", Y122, INDEX('TAB input'!Z$180:Z$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E121)=\"\", Z122, INDEX('TAB input'!AA$180:AA$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E121)=\"\", AA122, INDEX('TAB input'!AB$180:AB$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E121)=\"\", AB122, INDEX('TAB input'!AC$180:AC$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E121)=\"\", AC122, INDEX('TAB input'!AD$180:AD$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E121)=\"\", AD122, INDEX('TAB input'!AE$180:AE$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E121)=\"\", AE122, INDEX('TAB input'!AF$180:AF$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E121)=\"\", AF122, INDEX('TAB input'!AG$180:AG$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E121)=\"\", AG122, INDEX('TAB input'!AH$180:AH$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E121)=\"\", AH122, INDEX('TAB input'!AI$180:AI$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E121)=\"\", AI122, INDEX('TAB input'!AJ$180:AJ$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E121)=\"\", AJ122, INDEX('TAB input'!AK$180:AK$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E121)=\"\", AK122, INDEX('TAB input'!AL$180:AL$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E121)=\"\", AL122, INDEX('TAB input'!AM$180:AM$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E121)=\"\", AM122, INDEX('TAB input'!AN$180:AN$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E121)=\"\", AN122, INDEX('TAB input'!AO$180:AO$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E121)=\"\", AO122, INDEX('TAB input'!AP$180:AP$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E121)=\"\", AP122, INDEX('TAB input'!AQ$180:AQ$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E121)=\"\", AQ122, INDEX('TAB input'!AR$180:AR$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E121)=\"\", AR122, INDEX('TAB input'!AS$180:AS$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E121)=\"\", AS122, INDEX('TAB input'!AT$180:AT$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E121)=\"\", AT122, INDEX('TAB input'!AU$180:AU$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E121)=\"\", AU122, INDEX('TAB input'!AV$180:AV$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E121)=\"\", AV122, INDEX('TAB input'!AW$180:AW$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E121)=\"\", AW122, INDEX('TAB input'!AX$180:AX$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E121)=\"\", AX122, INDEX('TAB input'!AY$180:AY$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E121)=\"\", AY122, INDEX('TAB input'!AZ$180:AZ$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E121)=\"\", AZ122, INDEX('TAB input'!BA$180:BA$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E121)=\"\", BA122, INDEX('TAB input'!BB$180:BB$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E121)=\"\", BB122, INDEX('TAB input'!BC$180:BC$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E121)=\"\", BC122, INDEX('TAB input'!BD$180:BD$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E121)=\"\", BD122, INDEX('TAB input'!BE$180:BE$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E121)=\"\", BE122, INDEX('TAB input'!BF$180:BF$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E121)=\"\", BF122, INDEX('TAB input'!BG$180:BG$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E121)=\"\", BG122, INDEX('TAB input'!BH$180:BH$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E121)=\"\", BH122, INDEX('TAB input'!BI$180:BI$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E121)=\"\", BI122, INDEX('TAB input'!BJ$180:BJ$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E121)=\"\", BJ122, INDEX('TAB input'!BK$180:BK$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E121)=\"\", BK122, INDEX('TAB input'!BL$180:BL$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E121)=\"\", BL122, INDEX('TAB input'!BM$180:BM$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E121)=\"\", BM122, INDEX('TAB input'!BN$180:BN$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E121)=\"\", BN122, INDEX('TAB input'!BO$180:BO$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E121)=\"\", BO122, INDEX('TAB input'!BP$180:BP$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E121)=\"\", BP122, INDEX('TAB input'!BQ$180:BQ$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E121)=\"\", BQ122, INDEX('TAB input'!BR$180:BR$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E121)=\"\", BR122, INDEX('TAB input'!BS$180:BS$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E121)=\"\", BS122, INDEX('TAB input'!BT$180:BT$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E121)=\"\", BT122, INDEX('TAB input'!BU$180:BU$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E121)=\"\", BU122, INDEX('TAB input'!BV$180:BV$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E121)=\"\", BV122, INDEX('TAB input'!BW$180:BW$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E121)=\"\", BW122, INDEX('TAB input'!BX$180:BX$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E121)=\"\", BX122, INDEX('TAB input'!BY$180:BY$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E121)=\"\", BY122, INDEX('TAB input'!BZ$180:BZ$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E121)=\"\", BZ122, INDEX('TAB input'!CA$180:CA$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E121)=\"\", CA122, INDEX('TAB input'!CB$180:CB$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E121)=\"\", CB122, INDEX('TAB input'!CC$180:CC$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E121)=\"\", CC122, INDEX('TAB input'!CD$180:CD$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E121)=\"\", CD122, INDEX('TAB input'!CE$180:CE$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E121)=\"\", CE122, INDEX('TAB input'!CF$180:CF$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E121)=\"\", CF122, INDEX('TAB input'!CG$180:CG$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E121)=\"\", CG122, INDEX('TAB input'!CH$180:CH$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E121)=\"\", CH122, INDEX('TAB input'!CI$180:CI$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E121)=\"\", CI122, INDEX('TAB input'!CJ$180:CJ$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E121)=\"\", CJ122, INDEX('TAB input'!CK$180:CK$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E121)=\"\", CK122, INDEX('TAB input'!CL$180:CL$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E121)=\"\", CL122, INDEX('TAB input'!CM$180:CM$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E121)=\"\", CM122, INDEX('TAB input'!CN$180:CN$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E121)=\"\", CN122, INDEX('TAB input'!CO$180:CO$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CP$180:CP$229, $E121)=\"\", CO122, INDEX('TAB input'!CP$180:CP$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CQ$180:CQ$229, $E121)=\"\", CP122, INDEX('TAB input'!CQ$180:CQ$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CR$180:CR$229, $E121)=\"\", CQ122, INDEX('TAB input'!CR$180:CR$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CS$180:CS$229, $E121)=\"\", CR122, INDEX('TAB input'!CS$180:CS$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CT$180:CT$229, $E121)=\"\", CS122, INDEX('TAB input'!CT$180:CT$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CU$180:CU$229, $E121)=\"\", CT122, INDEX('TAB input'!CU$180:CU$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CV$180:CV$229, $E121)=\"\", CU122, INDEX('TAB input'!CV$180:CV$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CW$180:CW$229, $E121)=\"\", CV122, INDEX('TAB input'!CW$180:CW$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CX$180:CX$229, $E121)=\"\", CW122, INDEX('TAB input'!CX$180:CX$229, $E121))","v":10},{"$f":"IF(INDEX('TAB input'!CY$180:CY$229, $E121)=\"\", CX122, INDEX('TAB input'!CY$180:CY$229, $E121))","v":10}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E139)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>O$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:N151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>N$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:N151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:N151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>P$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:O151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>O$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:O151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:O151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>Q$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:P151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>P$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:P151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:P151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>R$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:Q151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>Q$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:Q151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:Q151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>S$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:R151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>R$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:R151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:R151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>T$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:S151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>S$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:S151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:S151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>U$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:T151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>T$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:T151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:T151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>V$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:U151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>U$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:U151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:U151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>W$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:V151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>V$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:V151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:V151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>X$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:W151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>W$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:W151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:W151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>Y$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:X151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>X$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:X151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:X151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>Z$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:Y151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>Y$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:Y151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:Y151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AA$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:Z151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>Z$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:Z151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:Z151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AB$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AA151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AA$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AA151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AA151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AC$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AB151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AB$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AB151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AB151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AD$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AC151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AC$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AC151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AC151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AE$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AD151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AD$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AD151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AD151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AF$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AE151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AE$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AE151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AE151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AG$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AF151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AF$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AF151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AF151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AH$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AG151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AG$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AG151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AG151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AI$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AH151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AH$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AH151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AH151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AJ$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AI151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AI$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AI151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AI151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AK$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AJ151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AJ$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AJ151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AJ151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AL$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AK151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AK$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AK151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AK151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AM$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AL151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AL$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AL151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AL151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AN$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AM151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AM$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AM151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AM151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AO$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AN151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AN$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AN151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AN151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AP$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AO151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AO$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AO151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AO151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AQ$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AP151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AP$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AP151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AP151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AR$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AQ151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AQ$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AQ151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AQ151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AS$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AR151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AR$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AR151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AR151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AT$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AS151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AS$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AS151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AS151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AU$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AT151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AT$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AT151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AT151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AV$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AU151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AU$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AU151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AU151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AW$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AV151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AV$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AV151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AV151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AX$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AW151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AW$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AW151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AW151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AY$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AX151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AX$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AX151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AX151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>AZ$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AY151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AY$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AY151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AY151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BA$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:AZ151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>AZ$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:AZ151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:AZ151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BB$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BA151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BA$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BA151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BA151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BC$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BB151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BB$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BB151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BB151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BD$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BC151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BC$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BC151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BC151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BE$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BD151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BD$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BD151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BD151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BF$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BE151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BE$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BE151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BE151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BG$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BF151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BF$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BF151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BF151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BH$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BG151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BG$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BG151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BG151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BI$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BH151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BH$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BH151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BH151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BJ$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BI151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BI$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BI151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BI151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BK$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BJ151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BJ$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BJ151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BJ151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BL$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BK151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BK$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BK151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BK151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BM$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BL151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BL$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BL151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BL151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BN$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BM151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BM$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BM151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BM151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BO$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BN151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BN$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BN151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BN151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BP$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BO151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BO$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BO151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BO151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BQ$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BP151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BP$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BP151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BP151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BR$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BQ151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BQ$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BQ151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BQ151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BS$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BR151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BR$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BR151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BR151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BT$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BS151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BS$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BS151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BS151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BU$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BT151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BT$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BT151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BT151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BV$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BU151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BU$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BU151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BU151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BW$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BV151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BV$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BV151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BV151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BX$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BW151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BW$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BW151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BW151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BY$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BX151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BX$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BX151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BX151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>BZ$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BY151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BY$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BY151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BY151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CA$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:BZ151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>BZ$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:BZ151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:BZ151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CB$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CA151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CA$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CA151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CA151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CC$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CB151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CB$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CB151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CB151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CD$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CC151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CC$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CC151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CC151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CE$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CD151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CD$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CD151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CD151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CF$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CE151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CE$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CE151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CE151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CG$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CF151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CF$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CF151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CF151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CH$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CG151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CG$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CG151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CG151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CI$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CH151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CH$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CH151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CH151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CJ$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CI151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CI$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CI151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CI151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CK$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CJ151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CJ$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CJ151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CJ151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CL$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CK151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CK$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CK151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CK151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CM$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CL151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CL$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CL151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CL151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CN$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CM151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CM$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CM151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CM151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CO$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CN151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CN$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CN151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CN151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CP$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CO151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CO$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CO151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CO151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CQ$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CP151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CP$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CP151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CP151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CR$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CQ151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CQ$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CQ151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CQ151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CS$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CR151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CR$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CR151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CR151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CT$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CS151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CS$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CS151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CS151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CU$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CT151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CT$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CT151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CT151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CV$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CU151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CU$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CU151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CU151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CW$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CV151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CV$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CV151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CV151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CX$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CW151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CW$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CW151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CW151))))","v":0},{"$f":"IF(OFFSET($G132, -$E138, $E139)=\"n/a\", 0, IF(OFFSET($G135, -$E138, $E139)=\"SL\",\nIF(OFFSET($G132, -$E138, $E139)+$E139>CY$5, IFERROR((OFFSET($G131, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))), 0), OFFSET($G131, -$E138, $E139)-SUM($G151:CX151)),\nIF(OFFSET($G133, -$E138, $E139)+$E139>CX$5, IFERROR(((OFFSET($G131, -$E138, $E139)-SUM($G151:CX151))*OFFSET($G134, -$E138, $E139)/(OFFSET($G132, -$E138, $E139))),0), OFFSET($G131, -$E138, $E139)-SUM($G151:CX151))))","v":0}]
[null,null,null,null,{"$f":"E159+1","v":6},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E197)","v":18.512688486824828},{"$f":"INDEX('TAB input'!H$18:H$67, $E197)-INDEX('TAB input'!H$72:H$121, $E197)-INDEX('TAB input'!H$126:H$175, $E197)","v":1.9944798942810278},{"$f":"INDEX('TAB input'!I$18:I$67, $E197)-INDEX('TAB input'!I$72:I$121, $E197)-INDEX('TAB input'!I$126:I$175, $E197)","v":2.5775142924565477},{"$f":"INDEX('TAB input'!J$18:J$67, $E197)-INDEX('TAB input'!J$72:J$121, $E197)-INDEX('TAB input'!J$126:J$175, $E197)","v":2.95114815443804},{"$f":"INDEX('TAB input'!K$18:K$67, $E197)-INDEX('TAB input'!K$72:K$121, $E197)-INDEX('TAB input'!K$126:K$175, $E197)","v":4.9848660000000002},{"$f":"INDEX('TAB input'!L$18:L$67, $E197)-INDEX('TAB input'!L$72:L$121, $E197)-INDEX('TAB input'!L$126:L$175, $E197)","v":4.8399130000000001},{"$f":"INDEX('TAB input'!M$18:M$67, $E197)-INDEX('TAB input'!M$72:M$121, $E197)-INDEX('TAB input'!M$126:M$175, $E197)","v":6.1725380000000003},{"$f":"INDEX('TAB input'!N$18:N$67, $E197)-INDEX('TAB input'!N$72:N$121, $E197)-INDEX('TAB input'!N$126:N$175, $E197)","v":4.0961400000000001},{"$f":"INDEX('TAB input'!O$18:O$67, $E197)-INDEX('TAB input'!O$72:O$121, $E197)-INDEX('TAB input'!O$126:O$175, $E197)","v":9.1078775716277356},{"$f":"INDEX('TAB input'!P$18:P$67, $E197)-INDEX('TAB input'!P$72:P$121, $E197)-INDEX('TAB input'!P$126:P$175, $E197)","v":11.744000396797649},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E197)-INDEX('TAB input'!Q$72:Q$121, $E197)-INDEX('TAB input'!Q$126:Q$175, $E197)","v":16.247729018074043},{"$f":"INDEX('TAB input'!R$18:R$67, $E197)-INDEX('TAB input'!R$72:R$121, $E197)-INDEX('TAB input'!R$126:R$175, $E197)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E197)-INDEX('TAB input'!S$72:S$121, $E197)-INDEX('TAB input'!S$126:S$175, $E197)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E197)-INDEX('TAB input'!T$72:T$121, $E197)-INDEX('TAB input'!T$126:T$175, $E197)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E197)-INDEX('TAB input'!U$72:U$121, $E197)-INDEX('TAB input'!U$126:U$175, $E197)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E197)-INDEX('TAB input'!V$72:V$121, $E197)-INDEX('TAB input'!V$126:V$175, $E197)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E197)-INDEX('TAB input'!W$72:W$121, $E197)-INDEX('TAB input'!W$126:W$175, $E197)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E197)-INDEX('TAB input'!X$72:X$121, $E197)-INDEX('TAB input'!X$126:X$175, $E197)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E197)-INDEX('TAB input'!Y$72:Y$121, $E197)-INDEX('TAB input'!Y$126:Y$175, $E197)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E197)-INDEX('TAB input'!Z$72:Z$121, $E197)-INDEX('TAB input'!Z$126:Z$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E197)-INDEX('TAB input'!AA$72:AA$121, $E197)-INDEX('TAB input'!AA$126:AA$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E197)-INDEX('TAB input'!AB$72:AB$121, $E197)-INDEX('TAB input'!AB$126:AB$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E197)-INDEX('TAB input'!AC$72:AC$121, $E197)-INDEX('TAB input'!AC$126:AC$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E197)-INDEX('TAB input'!AD$72:AD$121, $E197)-INDEX('TAB input'!AD$126:AD$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E197)-INDEX('TAB input'!AE$72:AE$121, $E197)-INDEX('TAB input'!AE$126:AE$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E197)-INDEX('TAB input'!AF$72:AF$121, $E197)-INDEX('TAB input'!AF$126:AF$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E197)-INDEX('TAB input'!AG$72:AG$121, $E197)-INDEX('TAB input'!AG$126:AG$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E197)-INDEX('TAB input'!AH$72:AH$121, $E197)-INDEX('TAB input'!AH$126:AH$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E197)-INDEX('TAB input'!AI$72:AI$121, $E197)-INDEX('TAB input'!AI$126:AI$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E197)-INDEX('TAB input'!AJ$72:AJ$121, $E197)-INDEX('TAB input'!AJ$126:AJ$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E197)-INDEX('TAB input'!AK$72:AK$121, $E197)-INDEX('TAB input'!AK$126:AK$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E197)-INDEX('TAB input'!AL$72:AL$121, $E197)-INDEX('TAB input'!AL$126:AL$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E197)-INDEX('TAB input'!AM$72:AM$121, $E197)-INDEX('TAB input'!AM$126:AM$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E197)-INDEX('TAB input'!AN$72:AN$121, $E197)-INDEX('TAB input'!AN$126:AN$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E197)-INDEX('TAB input'!AO$72:AO$121, $E197)-INDEX('TAB input'!AO$126:AO$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E197)-INDEX('TAB input'!AP$72:AP$121, $E197)-INDEX('TAB input'!AP$126:AP$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E197)-INDEX('TAB input'!AQ$72:AQ$121, $E197)-INDEX('TAB input'!AQ$126:AQ$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E197)-INDEX('TAB input'!AR$72:AR$121, $E197)-INDEX('TAB input'!AR$126:AR$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E197)-INDEX('TAB input'!AS$72:AS$121, $E197)-INDEX('TAB input'!AS$126:AS$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E197)-INDEX('TAB input'!AT$72:AT$121, $E197)-INDEX('TAB input'!AT$126:AT$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E197)-INDEX('TAB input'!AU$72:AU$121, $E197)-INDEX('TAB input'!AU$126:AU$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E197)-INDEX('TAB input'!AV$72:AV$121, $E197)-INDEX('TAB input'!AV$126:AV$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E197)-INDEX('TAB input'!AW$72:AW$121, $E197)-INDEX('TAB input'!AW$126:AW$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E197)-INDEX('TAB input'!AX$72:AX$121, $E197)-INDEX('TAB input'!AX$126:AX$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E197)-INDEX('TAB input'!AY$72:AY$121, $E197)-INDEX('TAB input'!AY$126:AY$175, $E197)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E197)-INDEX('TAB input'!AZ$72:AZ$121, $E197)-INDEX('TAB input'!AZ$126:AZ$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E197)-INDEX('TAB input'!BA$72:BA$121, $E197)-INDEX('TAB input'!BA$126:BA$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E197)-INDEX('TAB input'!BB$72:BB$121, $E197)-INDEX('TAB input'!BB$126:BB$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E197)-INDEX('TAB input'!BC$72:BC$121, $E197)-INDEX('TAB input'!BC$126:BC$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E197)-INDEX('TAB input'!BD$72:BD$121, $E197)-INDEX('TAB input'!BD$126:BD$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E197)-INDEX('TAB input'!BE$72:BE$121, $E197)-INDEX('TAB input'!BE$126:BE$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E197)-INDEX('TAB input'!BF$72:BF$121, $E197)-INDEX('TAB input'!BF$126:BF$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E197)-INDEX('TAB input'!BG$72:BG$121, $E197)-INDEX('TAB input'!BG$126:BG$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E197)-INDEX('TAB input'!BH$72:BH$121, $E197)-INDEX('TAB input'!BH$126:BH$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E197)-INDEX('TAB input'!BI$72:BI$121, $E197)-INDEX('TAB input'!BI$126:BI$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E197)-INDEX('TAB input'!BJ$72:BJ$121, $E197)-INDEX('TAB input'!BJ$126:BJ$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E197)-INDEX('TAB input'!BK$72:BK$121, $E197)-INDEX('TAB input'!BK$126:BK$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E197)-INDEX('TAB input'!BL$72:BL$121, $E197)-INDEX('TAB input'!BL$126:BL$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E197)-INDEX('TAB input'!BM$72:BM$121, $E197)-INDEX('TAB input'!BM$126:BM$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E197)-INDEX('TAB input'!BN$72:BN$121, $E197)-INDEX('TAB input'!BN$126:BN$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E197)-INDEX('TAB input'!BO$72:BO$121, $E197)-INDEX('TAB input'!BO$126:BO$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E197)-INDEX('TAB input'!BP$72:BP$121, $E197)-INDEX('TAB input'!BP$126:BP$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E197)-INDEX('TAB input'!BQ$72:BQ$121, $E197)-INDEX('TAB input'!BQ$126:BQ$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E197)-INDEX('TAB input'!BR$72:BR$121, $E197)-INDEX('TAB input'!BR$126:BR$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E197)-INDEX('TAB input'!BS$72:BS$121, $E197)-INDEX('TAB input'!BS$126:BS$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E197)-INDEX('TAB input'!BT$72:BT$121, $E197)-INDEX('TAB input'!BT$126:BT$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E197)-INDEX('TAB input'!BU$72:BU$121, $E197)-INDEX('TAB input'!BU$126:BU$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E197)-INDEX('TAB input'!BV$72:BV$121, $E197)-INDEX('TAB input'!BV$126:BV$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E197)-INDEX('TAB input'!BW$72:BW$121, $E197)-INDEX('TAB input'!BW$126:BW$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E197)-INDEX('TAB input'!BX$72:BX$121, $E197)-INDEX('TAB input'!BX$126:BX$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E197)-INDEX('TAB input'!BY$72:BY$121, $E197)-INDEX('TAB input'!BY$126:BY$175, $E197)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E197)-INDEX('TAB input'!BZ$72:BZ$121, $E197)-INDEX('TAB input'!BZ$126:BZ$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E197)-INDEX('TAB input'!CA$72:CA$121, $E197)-INDEX('TAB input'!CA$126:CA$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E197)-INDEX('TAB input'!CB$72:CB$121, $E197)-INDEX('TAB input'!CB$126:CB$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E197)-INDEX('TAB input'!CC$72:CC$121, $E197)-INDEX('TAB input'!CC$126:CC$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E197)-INDEX('TAB input'!CD$72:CD$121, $E197)-INDEX('TAB input'!CD$126:CD$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E197)-INDEX('TAB input'!CE$72:CE$121, $E197)-INDEX('TAB input'!CE$126:CE$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E197)-INDEX('TAB input'!CF$72:CF$121, $E197)-INDEX('TAB input'!CF$126:CF$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E197)-INDEX('TAB input'!CG$72:CG$121, $E197)-INDEX('TAB input'!CG$126:CG$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E197)-INDEX('TAB input'!CH$72:CH$121, $E197)-INDEX('TAB input'!CH$126:CH$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E197)-INDEX('TAB input'!CI$72:CI$121, $E197)-INDEX('TAB input'!CI$126:CI$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E197)-INDEX('TAB input'!CJ$72:CJ$121, $E197)-INDEX('TAB input'!CJ$126:CJ$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E197)-INDEX('TAB input'!CK$72:CK$121, $E197)-INDEX('TAB input'!CK$126:CK$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E197)-INDEX('TAB input'!CL$72:CL$121, $E197)-INDEX('TAB input'!CL$126:CL$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E197)-INDEX('TAB input'!CM$72:CM$121, $E197)-INDEX('TAB input'!CM$126:CM$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E197)-INDEX('TAB input'!CN$72:CN$121, $E197)-INDEX('TAB input'!CN$126:CN$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E197)-INDEX('TAB input'!CO$72:CO$121, $E197)-INDEX('TAB input'!CO$126:CO$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CP$18:CP$67, $E197)-INDEX('TAB input'!CP$72:CP$121, $E197)-INDEX('TAB input'!CP$126:CP$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CQ$18:CQ$67, $E197)-INDEX('TAB input'!CQ$72:CQ$121, $E197)-INDEX('TAB input'!CQ$126:CQ$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CR$18:CR$67, $E197)-INDEX('TAB input'!CR$72:CR$121, $E197)-INDEX('TAB input'!CR$126:CR$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CS$18:CS$67, $E197)-INDEX('TAB input'!CS$72:CS$121, $E197)-INDEX('TAB input'!CS$126:CS$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CT$18:CT$67, $E197)-INDEX('TAB input'!CT$72:CT$121, $E197)-INDEX('TAB input'!CT$126:CT$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CU$18:CU$67, $E197)-INDEX('TAB input'!CU$72:CU$121, $E197)-INDEX('TAB input'!CU$126:CU$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CV$18:CV$67, $E197)-INDEX('TAB input'!CV$72:CV$121, $E197)-INDEX('TAB input'!CV$126:CV$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CW$18:CW$67, $E197)-INDEX('TAB input'!CW$72:CW$121, $E197)-INDEX('TAB input'!CW$126:CW$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CX$18:CX$67, $E197)-INDEX('TAB input'!CX$72:CX$121, $E197)-INDEX('TAB input'!CX$126:CX$175, $E197)","v":0},{"$f":"INDEX('TAB input'!CY$18:CY$67, $E197)-INDEX('TAB input'!CY$72:CY$121, $E197)-INDEX('TAB input'!CY$126:CY$175, $E197)","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E214)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($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($G214:M214)),\nIF(OFFSET($G205,-$E214,$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":0.61725380000000007},{"$f":"IF(OFFSET($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($G214:N214)),\nIF(OFFSET($G205,-$E214,$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":0.55552842000000002},{"$f":"IF(OFFSET($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($G214:O214)),\nIF(OFFSET($G205,-$E214,$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":0.49997557800000003},{"$f":"IF(OFFSET($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($G214:P214)),\nIF(OFFSET($G205,-$E214,$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":0.4499780202},{"$f":"IF(OFFSET($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($G214:Q214)),\nIF(OFFSET($G205,-$E214,$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":0.40498021818000007},{"$f":"IF(OFFSET($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($G214:R214)),\nIF(OFFSET($G205,-$E214,$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":0.36448219636200002},{"$f":"IF(OFFSET($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($G214:S214)),\nIF(OFFSET($G205,-$E214,$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":0.32803397672579998},{"$f":"IF(OFFSET($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($G214:T214)),\nIF(OFFSET($G205,-$E214,$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":0.29523057905322003},{"$f":"IF(OFFSET($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($G214:U214)),\nIF(OFFSET($G205,-$E214,$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":0.26570752114789797},{"$f":"IF(OFFSET($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($G214:V214)),\nIF(OFFSET($G205,-$E214,$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":0.23913676903310818},{"$f":"IF(OFFSET($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($G214:W214)),\nIF(OFFSET($G205,-$E214,$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":0.21522309212979734},{"$f":"IF(OFFSET($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($G214:X214)),\nIF(OFFSET($G205,-$E214,$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":0.19370078291681764},{"$f":"IF(OFFSET($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($G214:Y214)),\nIF(OFFSET($G205,-$E214,$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":0.17433070462513589},{"$f":"IF(OFFSET($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($G214:Z214)),\nIF(OFFSET($G205,-$E214,$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":0.15689763416262226},{"$f":"IF(OFFSET($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($G214:AA214)),\nIF(OFFSET($G205,-$E214,$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":0.14120787074636007},{"$f":"IF(OFFSET($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($G214:AB214)),\nIF(OFFSET($G205,-$E214,$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":0.12708708367172408},{"$f":"IF(OFFSET($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($G214:AC214)),\nIF(OFFSET($G205,-$E214,$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":0.11437837530455167},{"$f":"IF(OFFSET($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($G214:AD214)),\nIF(OFFSET($G205,-$E214,$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":0.10294053777409654},{"$f":"IF(OFFSET($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($G214:AE214)),\nIF(OFFSET($G205,-$E214,$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":9.2646483996686874E-2},{"$f":"IF(OFFSET($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($G214:AF214)),\nIF(OFFSET($G205,-$E214,$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":8.3381835597018214E-2},{"$f":"IF(OFFSET($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($G214:AG214)),\nIF(OFFSET($G205,-$E214,$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":7.5043652037316375E-2},{"$f":"IF(OFFSET($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($G214:AH214)),\nIF(OFFSET($G205,-$E214,$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":6.7539286833584719E-2},{"$f":"IF(OFFSET($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($G214:AI214)),\nIF(OFFSET($G205,-$E214,$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":6.0785358150226274E-2},{"$f":"IF(OFFSET($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($G214:AJ214)),\nIF(OFFSET($G205,-$E214,$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":5.4706822335203673E-2},{"$f":"IF(OFFSET($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($G214:AK214)),\nIF(OFFSET($G205,-$E214,$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":4.9236140101683291E-2},{"$f":"IF(OFFSET($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($G214:AL214)),\nIF(OFFSET($G205,-$E214,$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":4.4312526091514925E-2},{"$f":"IF(OFFSET($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($G214:AM214)),\nIF(OFFSET($G205,-$E214,$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":3.9881273482363436E-2},{"$f":"IF(OFFSET($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($G214:AN214)),\nIF(OFFSET($G205,-$E214,$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":3.5893146134127106E-2},{"$f":"IF(OFFSET($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($G214:AO214)),\nIF(OFFSET($G205,-$E214,$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":3.2303831520714435E-2},{"$f":"IF(OFFSET($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($G214:AP214)),\nIF(OFFSET($G205,-$E214,$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":2.9073448368643007E-2},{"$f":"IF(OFFSET($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($G214:AQ214)),\nIF(OFFSET($G205,-$E214,$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":2.6166103531778707E-2},{"$f":"IF(OFFSET($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($G214:AR214)),\nIF(OFFSET($G205,-$E214,$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":2.3549493178600844E-2},{"$f":"IF(OFFSET($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($G214:AS214)),\nIF(OFFSET($G205,-$E214,$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":2.1194543860740732E-2},{"$f":"IF(OFFSET($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($G214:AT214)),\nIF(OFFSET($G205,-$E214,$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":1.907508947466665E-2},{"$f":"IF(OFFSET($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($G214:AU214)),\nIF(OFFSET($G205,-$E214,$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":1.7167580527199976E-2},{"$f":"IF(OFFSET($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($G214:AV214)),\nIF(OFFSET($G205,-$E214,$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":1.5450822474479953E-2},{"$f":"IF(OFFSET($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($G214:AW214)),\nIF(OFFSET($G205,-$E214,$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":1.3905740227031949E-2},{"$f":"IF(OFFSET($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($G214:AX214)),\nIF(OFFSET($G205,-$E214,$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":1.2515166204328753E-2},{"$f":"IF(OFFSET($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($G214:AY214)),\nIF(OFFSET($G205,-$E214,$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":1.1263649583895852E-2},{"$f":"IF(OFFSET($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($G214:AZ214)),\nIF(OFFSET($G205,-$E214,$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":1.0137284625506292E-2},{"$f":"IF(OFFSET($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($G214:BA214)),\nIF(OFFSET($G205,-$E214,$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":9.1235561629556372E-2},{"$f":"IF(OFFSET($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($G214:BB214)),\nIF(OFFSET($G205,-$E214,$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($G214:BC214)),\nIF(OFFSET($G205,-$E214,$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($G214:BD214)),\nIF(OFFSET($G205,-$E214,$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($G214:BE214)),\nIF(OFFSET($G205,-$E214,$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($G214:BF214)),\nIF(OFFSET($G205,-$E214,$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($G214:BG214)),\nIF(OFFSET($G205,-$E214,$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($G214:BH214)),\nIF(OFFSET($G205,-$E214,$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($G214:BI214)),\nIF(OFFSET($G205,-$E214,$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($G214:BJ214)),\nIF(OFFSET($G205,-$E214,$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($G214:BK214)),\nIF(OFFSET($G205,-$E214,$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($G214:BL214)),\nIF(OFFSET($G205,-$E214,$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($G214:BM214)),\nIF(OFFSET($G205,-$E214,$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($G214:BN214)),\nIF(OFFSET($G205,-$E214,$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($G214:BO214)),\nIF(OFFSET($G205,-$E214,$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($G214:BP214)),\nIF(OFFSET($G205,-$E214,$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($G214:BQ214)),\nIF(OFFSET($G205,-$E214,$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($G214:BR214)),\nIF(OFFSET($G205,-$E214,$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($G214:BS214)),\nIF(OFFSET($G205,-$E214,$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($G214:BT214)),\nIF(OFFSET($G205,-$E214,$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($G214:BU214)),\nIF(OFFSET($G205,-$E214,$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($G214:BV214)),\nIF(OFFSET($G205,-$E214,$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($G214:BW214)),\nIF(OFFSET($G205,-$E214,$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($G214:BX214)),\nIF(OFFSET($G205,-$E214,$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($G214:BY214)),\nIF(OFFSET($G205,-$E214,$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($G214:BZ214)),\nIF(OFFSET($G205,-$E214,$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($G214:CA214)),\nIF(OFFSET($G205,-$E214,$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($G214:CB214)),\nIF(OFFSET($G205,-$E214,$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($G214:CC214)),\nIF(OFFSET($G205,-$E214,$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($G214:CD214)),\nIF(OFFSET($G205,-$E214,$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($G214:CE214)),\nIF(OFFSET($G205,-$E214,$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($G214:CF214)),\nIF(OFFSET($G205,-$E214,$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($G214:CG214)),\nIF(OFFSET($G205,-$E214,$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($G214:CH214)),\nIF(OFFSET($G205,-$E214,$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($G214:CI214)),\nIF(OFFSET($G205,-$E214,$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($G214:CJ214)),\nIF(OFFSET($G205,-$E214,$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($G214:CK214)),\nIF(OFFSET($G205,-$E214,$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($G214:CL214)),\nIF(OFFSET($G205,-$E214,$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($G214:CM214)),\nIF(OFFSET($G205,-$E214,$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($G214:CN214)),\nIF(OFFSET($G205,-$E214,$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},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CP$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CO214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>CO$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CO214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CO214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CQ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CP214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>CP$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CP214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CP214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CR$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CQ214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>CQ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CQ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CQ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CS$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CR214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>CR$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CR214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CR214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CT$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CS214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>CS$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CS214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CS214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CU$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CT214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>CT$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CT214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CT214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CV$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CU214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>CU$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CU214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CU214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CW$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CV214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>CV$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CV214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CV214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CX$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CW214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>CW$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CW214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CW214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CY$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CX214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>CX$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CX214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CX214))))","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":2},{"$f":"'TAB input'!N$13","v":2},{"$f":"'TAB input'!O$13","v":2},{"$f":"'TAB input'!P$13","v":2},{"$f":"'TAB input'!Q$13","v":2},{"$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$13","v":0},{"$f":"'TAB input'!CP$13","v":0},{"$f":"'TAB input'!CQ$13","v":0},{"$f":"'TAB input'!CR$13","v":0},{"$f":"'TAB input'!CS$13","v":0},{"$f":"'TAB input'!CT$13","v":0},{"$f":"'TAB input'!CU$13","v":0},{"$f":"'TAB input'!CV$13","v":0},{"$f":"'TAB input'!CW$13","v":0},{"$f":"'TAB input'!CX$13","v":0},{"$f":"'TAB input'!CY$13","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E293)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>Q$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:P293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>P$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:P293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:P293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>R$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:Q293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>Q$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:Q293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:Q293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>S$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:R293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>R$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:R293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:R293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>T$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:S293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>S$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:S293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:S293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>U$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:T293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>T$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:T293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:T293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>V$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:U293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>U$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:U293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:U293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>W$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:V293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>V$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:V293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:V293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>X$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:W293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>W$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:W293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:W293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>Y$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:X293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>X$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:X293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:X293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>Z$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:Y293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>Y$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:Y293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:Y293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AA$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:Z293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>Z$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:Z293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:Z293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AB$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AA293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AA$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AA293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AA293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AC$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AB293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AB$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AB293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AB293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AD$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AC293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AC$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AC293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AC293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AE$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AD293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AD$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AD293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AD293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AF$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AE293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AE$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AE293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AE293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AG$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AF293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AF$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AF293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AF293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AH$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AG293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AG$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AG293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AG293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AI$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AH293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AH$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AH293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AH293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AJ$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AI293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AI$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AI293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AI293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AK$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AJ293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AJ$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AJ293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AJ293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AL$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AK293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AK$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AK293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AK293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AM$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AL293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AL$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AL293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AL293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AN$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AM293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AM$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AM293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AM293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AO$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AN293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AN$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AN293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AN293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AP$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AO293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AO$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AO293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AO293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AQ$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AP293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AP$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AP293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AP293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AR$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AQ293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AQ$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AQ293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AQ293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AS$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AR293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AR$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AR293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AR293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AT$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AS293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AS$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AS293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AS293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AU$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AT293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AT$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AT293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AT293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AV$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AU293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AU$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AU293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AU293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AW$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AV293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AV$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AV293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AV293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AX$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AW293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AW$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AW293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AW293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AY$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AX293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AX$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AX293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AX293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>AZ$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AY293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AY$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AY293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AY293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BA$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AZ293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>AZ$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:AZ293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:AZ293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BB$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BA293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BA$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BA293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BA293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BC$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BB293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BB$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BB293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BB293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BD$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BC293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BC$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BC293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BC293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BE$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BD293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BD$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BD293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BD293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BF$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BE293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BE$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BE293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BE293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BG$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BF293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BF$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BF293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BF293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BH$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BG293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BG$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BG293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BG293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BI$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BH293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BH$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BH293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BH293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BJ$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BI293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BI$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BI293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BI293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BK$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BJ293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BJ$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BJ293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BJ293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BL$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BK293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BK$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BK293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BK293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BM$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BL293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BL$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BL293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BL293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BN$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BM293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BM$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BM293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BM293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BO$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BN293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BN$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BN293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BN293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BP$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BO293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BO$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BO293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BO293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BQ$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BP293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BP$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BP293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BP293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BR$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BQ293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BQ$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BQ293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BQ293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BS$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BR293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BR$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BR293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BR293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BT$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BS293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BS$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BS293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BS293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BU$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BT293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BT$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BT293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BT293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BV$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BU293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BU$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BU293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BU293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BW$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BV293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BV$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BV293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BV293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BX$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BW293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BW$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BW293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BW293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BY$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BX293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BX$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BX293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BX293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>BZ$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BY293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BY$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BY293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BY293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CA$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BZ293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>BZ$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:BZ293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:BZ293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CB$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CA293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CA$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CA293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CA293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CC$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CB293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CB$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CB293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CB293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CD$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CC293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CC$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CC293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CC293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CE$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CD293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CD$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CD293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CD293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CF$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CE293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CE$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CE293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CE293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CG$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CF293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CF$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CF293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CF293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CH$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CG293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CG$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CG293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CG293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CI$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CH293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CH$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CH293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CH293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CJ$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CI293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CI$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CI293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CI293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CK$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CJ293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CJ$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CJ293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CJ293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CL$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CK293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CK$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CK293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CK293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CM$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CL293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CL$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CL293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CL293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CN$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CM293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CM$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CM293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CM293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CO$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CN293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CN$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CN293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CN293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CP$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CO293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CO$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CO293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CO293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CQ$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CP293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CP$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CP293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CP293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CR$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CQ293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CQ$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CQ293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CQ293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CS$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CR293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CR$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CR293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CR293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CT$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CS293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CS$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CS293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CS293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CU$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CT293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CT$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CT293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CT293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CV$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CU293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CU$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CU293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CU293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CW$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CV293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CV$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CV293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CV293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CX$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CW293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CW$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CW293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CW293))))","v":0},{"$f":"IF(OFFSET($G283, -$E293, $E293)=\"n/a\",0,IF(OFFSET($G290, -$E293, $E293)=\"SL\",\nIF(OFFSET($G283,-$E293,$E293)+$E293>CY$5,IFERROR((OFFSET($G282,-$E293,$E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CX293)),\nIF(OFFSET($G284,-$E293,$E293)+$E293>CX$5,IFERROR(((OFFSET($G282,-$E293,$E293)-SUM($G293:CX293))*OFFSET($G289, -$E293, $E293)/(OFFSET($G283,-$E293,$E293))),0),OFFSET($G282,-$E293,$E293)-SUM($G293:CX293))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E311)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E311)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E311)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E311)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E311)","v":5},{"$f":"INDEX('TAB input'!M$393:M$442, $E311)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E311)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E311)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E311)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E311)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E311)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E311)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E311)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E311)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E311)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E311)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E311)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E311)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E311)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E311)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CP$393:CP$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CQ$393:CQ$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CR$393:CR$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CS$393:CS$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CT$393:CT$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CU$393:CU$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CV$393:CV$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CW$393:CW$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CX$393:CX$442, $E311)","v":0},{"$f":"INDEX('TAB input'!CY$393:CY$442, $E311)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E331)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>Q$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:P343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>P$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:P343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:P343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>R$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:Q343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>Q$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:Q343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:Q343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>S$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:R343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>R$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:R343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:R343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>T$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:S343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>S$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:S343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:S343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>U$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:T343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>T$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:T343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:T343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>V$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:U343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>U$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:U343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:U343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>W$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:V343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>V$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:V343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:V343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>X$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:W343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>W$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:W343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:W343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>Y$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:X343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>X$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:X343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:X343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>Z$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:Y343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>Y$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:Y343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:Y343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AA$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:Z343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>Z$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:Z343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:Z343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AB$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AA343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AA$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AA343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AA343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AC$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AB343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AB$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AB343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AB343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AD$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AC343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AC$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AC343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AC343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AE$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AD343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AD$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AD343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AD343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AF$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AE343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AE$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AE343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AE343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AG$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AF343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AF$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AF343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AF343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AH$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AG343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AG$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AG343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AG343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AI$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AH343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AH$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AH343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AH343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AJ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AI343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AI$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AI343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AI343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AK$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AJ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AJ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AJ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AJ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AL$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AK343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AK$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AK343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AK343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AM$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AL343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AL$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AL343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AL343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AN$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AM343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AM$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AM343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AM343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AO$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AN343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AN$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AN343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AN343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AP$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AO343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AO$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AO343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AO343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AQ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AP343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AP$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AP343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AP343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AR$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AQ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AQ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AQ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AQ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AS$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AR343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AR$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AR343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AR343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AT$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AS343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AS$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AS343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AS343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AU$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AT343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AT$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AT343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AT343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AV$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AU343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AU$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AU343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AU343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AW$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AV343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AV$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AV343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AV343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AX$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AW343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AW$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AW343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AW343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AY$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AX343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AX$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AX343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AX343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AZ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AY343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AY$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AY343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AY343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BA$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AZ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AZ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AZ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AZ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BB$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BA343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BA$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BA343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BA343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BC$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BB343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BB$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BB343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BB343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BD$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BC343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BC$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BC343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BC343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BE$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BD343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BD$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BD343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BD343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BF$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BE343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BE$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BE343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BE343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BG$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BF343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BF$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BF343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BF343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BH$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BG343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BG$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BG343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BG343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BI$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BH343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BH$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BH343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BH343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BJ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BI343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BI$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BI343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BI343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BK$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BJ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BJ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BJ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BJ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BL$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BK343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BK$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BK343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BK343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BM$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BL343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BL$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BL343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BL343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BN$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BM343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BM$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BM343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BM343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BO$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BN343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BN$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BN343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BN343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BP$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BO343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BO$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BO343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BO343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BQ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BP343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BP$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BP343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BP343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BR$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BQ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BQ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BQ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BQ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BS$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BR343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BR$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BR343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BR343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BT$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BS343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BS$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BS343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BS343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BU$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BT343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BT$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BT343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BT343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BV$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BU343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BU$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BU343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BU343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BW$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BV343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BV$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BV343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BV343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BX$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BW343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BW$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BW343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BW343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BY$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BX343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BX$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BX343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BX343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BZ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BY343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BY$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BY343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BY343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CA$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BZ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BZ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BZ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BZ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CB$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CA343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CA$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CA343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CA343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CC$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CB343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CB$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CB343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CB343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CD$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CC343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CC$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CC343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CC343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CE$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CD343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CD$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CD343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CD343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CF$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CE343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CE$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CE343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CE343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CG$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CF343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CF$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CF343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CF343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CH$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CG343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CG$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CG343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CG343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CI$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CH343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CH$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CH343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CH343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CJ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CI343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CI$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CI343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CI343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CK$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CJ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CJ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CJ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CJ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CL$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CK343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CK$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CK343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CK343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CM$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CL343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CL$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CL343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CL343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CN$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CM343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CM$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CM343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CM343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CO$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CN343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CN$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CN343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CN343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CP$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CO343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CO$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CO343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CO343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CQ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CP343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CP$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CP343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CP343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CR$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CQ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CQ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CQ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CQ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CS$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CR343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CR$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CR343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CR343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CT$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CS343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CS$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CS343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CS343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CU$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CT343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CT$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CT343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CT343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CV$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CU343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CU$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CU343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CU343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CW$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CV343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CV$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CV343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CV343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CX$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CW343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CW$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CW343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CW343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CY$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:CX343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CX$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:CX343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:CX343))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E364)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>L$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:K376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>K$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:K376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:K376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>M$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:L376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>L$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:L376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:L376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>N$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:M376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>M$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:M376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:M376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>O$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:N376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>N$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:N376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:N376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>P$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:O376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>O$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:O376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:O376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>Q$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:P376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>P$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:P376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:P376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>R$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:Q376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>Q$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:Q376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:Q376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>S$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:R376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>R$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:R376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:R376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>T$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:S376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>S$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:S376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:S376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>U$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:T376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>T$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:T376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:T376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>V$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:U376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>U$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:U376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:U376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>W$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:V376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>V$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:V376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:V376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>X$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:W376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>W$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:W376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:W376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>Y$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:X376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>X$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:X376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:X376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>Z$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:Y376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>Y$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:Y376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:Y376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AA$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:Z376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>Z$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:Z376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:Z376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AB$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AA376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AA$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AA376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AA376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AC$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AB376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AB$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AB376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AB376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AD$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AC376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AC$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AC376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AC376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AE$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AD376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AD$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AD376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AD376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AF$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AE376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AE$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AE376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AE376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AG$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AF376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AF$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AF376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AF376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AH$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AG376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AG$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AG376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AG376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AI$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AH376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AH$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AH376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AH376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AJ$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AI376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AI$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AI376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AI376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AK$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AJ376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AJ$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AJ376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AJ376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AL$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AK376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AK$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AK376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AK376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AM$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AL376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AL$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AL376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AL376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AN$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AM376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AM$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AM376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AM376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AO$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AN376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AN$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AN376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AN376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AP$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AO376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AO$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AO376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AO376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AQ$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AP376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AP$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AP376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AP376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AR$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AQ376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AQ$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AQ376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AQ376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AS$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AR376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AR$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AR376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AR376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AT$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AS376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AS$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AS376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AS376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AU$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AT376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AT$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AT376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AT376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AV$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AU376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AU$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AU376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AU376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AW$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AV376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AV$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AV376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AV376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AX$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AW376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AW$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AW376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AW376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AY$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AX376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AX$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AX376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AX376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>AZ$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AY376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AY$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AY376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AY376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BA$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:AZ376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>AZ$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:AZ376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:AZ376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BB$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BA376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BA$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BA376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BA376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BC$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BB376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BB$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BB376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BB376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BD$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BC376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BC$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BC376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BC376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BE$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BD376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BD$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BD376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BD376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BF$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BE376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BE$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BE376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BE376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BG$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BF376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BF$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BF376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BF376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BH$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BG376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BG$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BG376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BG376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BI$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BH376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BH$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BH376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BH376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BJ$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BI376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BI$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BI376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BI376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BK$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BJ376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BJ$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BJ376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BJ376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BL$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BK376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BK$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BK376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BK376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BM$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BL376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BL$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BL376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BL376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BN$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BM376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BM$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BM376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BM376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BO$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BN376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BN$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BN376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BN376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BP$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BO376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BO$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BO376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BO376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BQ$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BP376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BP$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BP376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BP376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BR$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BQ376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BQ$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BQ376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BQ376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BS$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BR376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BR$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BR376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BR376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BT$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BS376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BS$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BS376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BS376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BU$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BT376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BT$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BT376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BT376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BV$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BU376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BU$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BU376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BU376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BW$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BV376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BV$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BV376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BV376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BX$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BW376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BW$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BW376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BW376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BY$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BX376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BX$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BX376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BX376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>BZ$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BY376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BY$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BY376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BY376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CA$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:BZ376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>BZ$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:BZ376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:BZ376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CB$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CA376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CA$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CA376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CA376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CC$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CB376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CB$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CB376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CB376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CD$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CC376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CC$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CC376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CC376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CE$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CD376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CD$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CD376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CD376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CF$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CE376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CE$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CE376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CE376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CG$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CF376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CF$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CF376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CF376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CH$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CG376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CG$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CG376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CG376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CI$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CH376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CH$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CH376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CH376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CJ$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CI376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CI$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CI376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CI376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CK$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CJ376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CJ$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CJ376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CJ376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CL$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CK376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CK$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CK376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CK376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CM$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CL376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CL$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CL376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CL376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CN$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CM376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CM$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CM376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CM376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CO$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CN376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CN$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CN376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CN376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CP$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CO376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CO$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CO376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CO376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CQ$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CP376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CP$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CP376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CP376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CR$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CQ376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CQ$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CQ376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CQ376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CS$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CR376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CR$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CR376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CR376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CT$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CS376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CS$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CS376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CS376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CU$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CT376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CT$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CT376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CT376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CV$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CU376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CU$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CU376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CU376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CW$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CV376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CV$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CV376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CV376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CX$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CW376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CW$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CW376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CW376))))","v":0},{"$f":"IF(OFFSET($G357, -$E363, $E364)=\"n/a\", 0, IF(OFFSET($G360, -$E363, $E364)=\"SL\",\nIF(OFFSET($G357, -$E363, $E364)+$E364>CY$5, IFERROR((OFFSET($G356, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))), 0), OFFSET($G356, -$E363, $E364)-SUM($G376:CX376)),\nIF(OFFSET($G358, -$E363, $E364)+$E364>CX$5, IFERROR(((OFFSET($G356, -$E363, $E364)-SUM($G376:CX376))*OFFSET($G359, -$E363, $E364)/(OFFSET($G357, -$E363, $E364))),0), OFFSET($G356, -$E363, $E364)-SUM($G376:CX376))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E387)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E387)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E387)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E387)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E387)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E387)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E387)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E387)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E387)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E387)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E387)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E387)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E387)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E387)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E387)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E387)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E387)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E387)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E387)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E387)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CP$393:CP$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CQ$393:CQ$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CR$393:CR$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CS$393:CS$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CT$393:CT$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CU$393:CU$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CV$393:CV$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CW$393:CW$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CX$393:CX$442, $E387)","v":0},{"$f":"INDEX('TAB input'!CY$393:CY$442, $E387)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E444)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>P$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:O456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>O$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:O456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:O456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>Q$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:P456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>P$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:P456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:P456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>R$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:Q456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>Q$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:Q456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:Q456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>S$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:R456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>R$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:R456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:R456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>T$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:S456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>S$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:S456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:S456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>U$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:T456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>T$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:T456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:T456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>V$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:U456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>U$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:U456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:U456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>W$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:V456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>V$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:V456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:V456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>X$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:W456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>W$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:W456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:W456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>Y$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:X456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>X$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:X456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:X456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>Z$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:Y456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>Y$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:Y456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:Y456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AA$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:Z456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>Z$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:Z456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:Z456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AB$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AA456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AA$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AA456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AA456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AC$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AB456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AB$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AB456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AB456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AD$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AC456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AC$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AC456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AC456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AE$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AD456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AD$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AD456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AD456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AF$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AE456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AE$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AE456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AE456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AG$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AF456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AF$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AF456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AF456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AH$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AG456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AG$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AG456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AG456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AI$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AH456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AH$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AH456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AH456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AJ$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AI456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AI$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AI456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AI456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AK$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AJ456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AJ$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AJ456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AJ456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AL$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AK456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AK$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AK456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AK456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AM$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AL456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AL$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AL456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AL456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AN$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AM456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AM$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AM456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AM456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AO$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AN456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AN$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AN456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AN456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AP$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AO456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AO$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AO456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AO456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AQ$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AP456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AP$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AP456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AP456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AR$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AQ456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AQ$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AQ456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AQ456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AS$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AR456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AR$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AR456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AR456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AT$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AS456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AS$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AS456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AS456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AU$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AT456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AT$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AT456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AT456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AV$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AU456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AU$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AU456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AU456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AW$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AV456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AV$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AV456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AV456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AX$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AW456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AW$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AW456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AW456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AY$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AX456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AX$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AX456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AX456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>AZ$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AY456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AY$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AY456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AY456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BA$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:AZ456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>AZ$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:AZ456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:AZ456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BB$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BA456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BA$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BA456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BA456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BC$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BB456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BB$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BB456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BB456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BD$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BC456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BC$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BC456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BC456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BE$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BD456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BD$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BD456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BD456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BF$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BE456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BE$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BE456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BE456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BG$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BF456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BF$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BF456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BF456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BH$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BG456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BG$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BG456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BG456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BI$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BH456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BH$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BH456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BH456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BJ$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BI456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BI$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BI456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BI456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BK$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BJ456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BJ$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BJ456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BJ456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BL$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BK456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BK$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BK456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BK456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BM$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BL456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BL$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BL456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BL456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BN$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BM456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BM$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BM456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BM456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BO$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BN456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BN$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BN456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BN456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BP$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BO456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BO$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BO456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BO456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BQ$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BP456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BP$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BP456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BP456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BR$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BQ456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BQ$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BQ456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BQ456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BS$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BR456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BR$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BR456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BR456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BT$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BS456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BS$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BS456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BS456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BU$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BT456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BT$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BT456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BT456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BV$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BU456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BU$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BU456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BU456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BW$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BV456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BV$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BV456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BV456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BX$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BW456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BW$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BW456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BW456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BY$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BX456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BX$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BX456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BX456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>BZ$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BY456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BY$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BY456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BY456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CA$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:BZ456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>BZ$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:BZ456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:BZ456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CB$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CA456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CA$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CA456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CA456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CC$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CB456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CB$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CB456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CB456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CD$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CC456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CC$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CC456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CC456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CE$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CD456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CD$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CD456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CD456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CF$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CE456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CE$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CE456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CE456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CG$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CF456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CF$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CF456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CF456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CH$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CG456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CG$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CG456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CG456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CI$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CH456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CH$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CH456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CH456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CJ$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CI456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CI$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CI456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CI456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CK$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CJ456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CJ$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CJ456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CJ456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CL$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CK456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CK$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CK456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CK456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CM$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CL456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CL$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CL456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CL456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CN$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CM456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CM$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CM456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CM456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CO$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CN456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CN$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CN456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CN456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CP$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CO456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CO$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CO456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CO456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CQ$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CP456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CP$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CP456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CP456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CR$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CQ456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CQ$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CQ456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CQ456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CS$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CR456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CR$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CR456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CR456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CT$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CS456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CS$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CS456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CS456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CU$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CT456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CT$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CT456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CT456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CV$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CU456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CU$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CU456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CU456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CW$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CV456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CV$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CV456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CV456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CX$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CW456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CW$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CW456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CW456))))","v":0},{"$f":"IF(OFFSET($G437, -$E443, $E444)=\"n/a\", 0, IF(OFFSET($G440, -$E443, $E444)=\"SL\",\nIF(OFFSET($G437, -$E443, $E444)+$E444>CY$5, IFERROR((OFFSET($G436, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))), 0), OFFSET($G436, -$E443, $E444)-SUM($G456:CX456)),\nIF(OFFSET($G438, -$E443, $E444)+$E444>CX$5, IFERROR(((OFFSET($G436, -$E443, $E444)-SUM($G456:CX456))*OFFSET($G439, -$E443, $E444)/(OFFSET($G437, -$E443, $E444))),0), OFFSET($G436, -$E443, $E444)-SUM($G456:CX456))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E484)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>R$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:Q496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>Q$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:Q496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:Q496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>S$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:R496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>R$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:R496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:R496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>T$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:S496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>S$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:S496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:S496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>U$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:T496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>T$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:T496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:T496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>V$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:U496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>U$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:U496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:U496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>W$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:V496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>V$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:V496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:V496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>X$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:W496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>W$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:W496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:W496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>Y$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:X496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>X$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:X496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:X496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>Z$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:Y496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>Y$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:Y496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:Y496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AA$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:Z496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>Z$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:Z496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:Z496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AB$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AA496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AA$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AA496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AA496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AC$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AB496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AB$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AB496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AB496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AD$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AC496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AC$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AC496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AC496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AE$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AD496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AD$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AD496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AD496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AF$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AE496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AE$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AE496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AE496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AG$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AF496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AF$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AF496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AF496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AH$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AG496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AG$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AG496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AG496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AI$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AH496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AH$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AH496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AH496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AJ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AI496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AI$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AI496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AI496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AK$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AJ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AJ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AJ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AJ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AL$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AK496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AK$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AK496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AK496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AM$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AL496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AL$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AL496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AL496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AN$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AM496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AM$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AM496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AM496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AO$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AN496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AN$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AN496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AN496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AP$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AO496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AO$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AO496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AO496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AQ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AP496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AP$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AP496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AP496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AR$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AQ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AQ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AQ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AQ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AS$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AR496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AR$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AR496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AR496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AT$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AS496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AS$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AS496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AS496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AU$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AT496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AT$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AT496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AT496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AV$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AU496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AU$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AU496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AU496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AW$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AV496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AV$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AV496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AV496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AX$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AW496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AW$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AW496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AW496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AY$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AX496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AX$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AX496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AX496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AZ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AY496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AY$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AY496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AY496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BA$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AZ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AZ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AZ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AZ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BB$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BA496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BA$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BA496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BA496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BC$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BB496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BB$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BB496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BB496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BD$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BC496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BC$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BC496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BC496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BE$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BD496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BD$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BD496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BD496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BF$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BE496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BE$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BE496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BE496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BG$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BF496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BF$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BF496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BF496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BH$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BG496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BG$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BG496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BG496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BI$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BH496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BH$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BH496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BH496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BJ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BI496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BI$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BI496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BI496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BK$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BJ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BJ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BJ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BJ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BL$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BK496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BK$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BK496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BK496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BM$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BL496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BL$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BL496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BL496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BN$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BM496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BM$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BM496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BM496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BO$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BN496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BN$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BN496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BN496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BP$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BO496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BO$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BO496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BO496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BQ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BP496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BP$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BP496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BP496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BR$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BQ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BQ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BQ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BQ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BS$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BR496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BR$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BR496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BR496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BT$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BS496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BS$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BS496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BS496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BU$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BT496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BT$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BT496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BT496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BV$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BU496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BU$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BU496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BU496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BW$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BV496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BV$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BV496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BV496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BX$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BW496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BW$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BW496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BW496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BY$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BX496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BX$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BX496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BX496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BZ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BY496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BY$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BY496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BY496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CA$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BZ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BZ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BZ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BZ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CB$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CA496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CA$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CA496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CA496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CC$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CB496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CB$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CB496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CB496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CD$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CC496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CC$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CC496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CC496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CE$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CD496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CD$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CD496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CD496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CF$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CE496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CE$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CE496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CE496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CG$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CF496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CF$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CF496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CF496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CH$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CG496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CG$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CG496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CG496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CI$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CH496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CH$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CH496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CH496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CJ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CI496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CI$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CI496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CI496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CK$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CJ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CJ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CJ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CJ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CL$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CK496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CK$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CK496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CK496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CM$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CL496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CL$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CL496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CL496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CN$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CM496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CM$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CM496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CM496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CO$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CN496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CN$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CN496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CN496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CP$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CO496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CO$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CO496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CO496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CQ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CP496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CP$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CP496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CP496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CR$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CQ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CQ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CQ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CQ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CS$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CR496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CR$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CR496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CR496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CT$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CS496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CS$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CS496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CS496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CU$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CT496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CT$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CT496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CT496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CV$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CU496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CU$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CU496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CU496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CW$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CV496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CV$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CV496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CV496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CX$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CW496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CW$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CW496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CW496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>CY$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:CX496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>CX$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:CX496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:CX496))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E501)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E501)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E501)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E501)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E501)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E501)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E501)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E501)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E501)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E501)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E501)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E501)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E501)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E501)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E501)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E501)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E501)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E501)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E501)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E501)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CP$340:CP$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CQ$340:CQ$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CR$340:CR$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CS$340:CS$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CT$340:CT$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CU$340:CU$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CV$340:CV$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CW$340:CW$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CX$340:CX$389, $E501)","v":0},{"$f":"INDEX('TAB input'!CY$340:CY$389, $E501)","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E553)","v":"Depreciation of net capex 2018-19"},null,null,null,null,{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>K$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:J553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>J$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:J553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:J553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>L$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:K553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>K$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:K553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:K553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>M$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:L553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>L$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:L553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:L553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>N$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:M553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>M$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:M553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:M553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>O$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:N553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>N$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:N553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:N553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>P$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:O553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>O$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:O553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:O553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>Q$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:P553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>P$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:P553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:P553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>R$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:Q553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>Q$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:Q553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:Q553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>S$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:R553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>R$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:R553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:R553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>T$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:S553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>S$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:S553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:S553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>U$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:T553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>T$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:T553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:T553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>V$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:U553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>U$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:U553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:U553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>W$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:V553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>V$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:V553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:V553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>X$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:W553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>W$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:W553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:W553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>Y$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:X553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>X$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:X553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:X553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>Z$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:Y553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>Y$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:Y553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:Y553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AA$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:Z553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>Z$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:Z553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:Z553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AB$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AA553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AA$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AA553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AA553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AC$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AB553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AB$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AB553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AB553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AD$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AC553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AC$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AC553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AC553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AE$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AD553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AD$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AD553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AD553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AF$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AE553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AE$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AE553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AE553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AG$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AF553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AF$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AF553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AF553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AH$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AG553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AG$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AG553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AG553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AI$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AH553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AH$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AH553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AH553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AJ$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AI553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AI$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AI553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AI553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AK$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AJ553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AJ$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AJ553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AJ553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AL$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AK553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AK$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AK553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AK553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AM$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AL553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AL$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AL553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AL553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AN$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AM553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AM$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AM553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AM553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AO$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AN553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AN$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AN553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AN553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AP$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AO553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AO$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AO553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AO553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AQ$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AP553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AP$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AP553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AP553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AR$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AQ553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AQ$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AQ553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AQ553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AS$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AR553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AR$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AR553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AR553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AT$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AS553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AS$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AS553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AS553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AU$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AT553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AT$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AT553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AT553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AV$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AU553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AU$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AU553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AU553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AW$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AV553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AV$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AV553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AV553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AX$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AW553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AW$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AW553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AW553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AY$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AX553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AX$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AX553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AX553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>AZ$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AY553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AY$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AY553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AY553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BA$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AZ553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>AZ$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:AZ553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:AZ553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BB$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BA553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BA$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BA553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BA553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BC$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BB553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BB$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BB553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BB553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BD$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BC553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BC$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BC553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BC553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BE$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BD553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BD$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BD553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BD553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BF$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BE553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BE$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BE553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BE553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BG$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BF553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BF$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BF553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BF553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BH$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BG553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BG$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BG553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BG553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BI$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BH553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BH$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BH553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BH553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BJ$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BI553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BI$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BI553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BI553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BK$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BJ553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BJ$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BJ553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BJ553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BL$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BK553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BK$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BK553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BK553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BM$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BL553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BL$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BL553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BL553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BN$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BM553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BM$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BM553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BM553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BO$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BN553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BN$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BN553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BN553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BP$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BO553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BO$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BO553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BO553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BQ$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BP553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BP$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BP553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BP553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BR$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BQ553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BQ$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BQ553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BQ553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BS$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BR553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BR$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BR553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BR553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BT$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BS553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BS$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BS553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BS553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BU$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BT553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BT$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BT553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BT553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BV$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BU553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BU$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BU553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BU553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BW$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BV553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BV$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BV553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BV553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BX$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BW553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BW$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BW553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BW553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BY$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BX553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BX$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BX553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BX553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>BZ$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BY553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BY$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BY553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BY553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CA$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BZ553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>BZ$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:BZ553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:BZ553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CB$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CA553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CA$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CA553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CA553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CC$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CB553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CB$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CB553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CB553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CD$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CC553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CC$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CC553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CC553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CE$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CD553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CD$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CD553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CD553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CF$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CE553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CE$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CE553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CE553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CG$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CF553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CF$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CF553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CF553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CH$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CG553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CG$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CG553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CG553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CI$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CH553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CH$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CH553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CH553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CJ$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CI553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CI$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CI553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CI553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CK$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CJ553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CJ$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CJ553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CJ553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CL$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CK553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CK$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CK553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CK553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CM$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CL553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CL$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CL553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CL553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CN$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CM553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CM$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CM553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CM553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CO$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CN553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CN$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CN553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CN553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CP$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CO553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CO$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CO553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CO553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CQ$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CP553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CP$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CP553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CP553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CR$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CQ553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CQ$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CQ553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CQ553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CS$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CR553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CR$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CR553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CR553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CT$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CS553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CS$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CS553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CS553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CU$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CT553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CT$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CT553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CT553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CV$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CU553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CU$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CU553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CU553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CW$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CV553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CV$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CV553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CV553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CX$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CW553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CW$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CW553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CW553))))","v":0},{"$f":"IF(OFFSET($G543, -$E553, $E553)=\"n/a\",0,IF(OFFSET($G550, -$E553, $E553)=\"SL\",\nIF(OFFSET($G543,-$E553,$E553)+$E553>CY$5,IFERROR((OFFSET($G542,-$E553,$E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CX553)),\nIF(OFFSET($G544,-$E553,$E553)+$E553>CX$5,IFERROR(((OFFSET($G542,-$E553,$E553)-SUM($G553:CX553))*OFFSET($G549, -$E553, $E553)/(OFFSET($G543,-$E553,$E553))),0),OFFSET($G542,-$E553,$E553)-SUM($G553:CX553))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E577)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E577)=\"\", G585, INDEX('TAB input'!H$446:H$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E577)=\"\", H585, INDEX('TAB input'!I$446:I$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E577)=\"\", I585, INDEX('TAB input'!J$446:J$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E577)=\"\", J585, INDEX('TAB input'!K$446:K$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E577)=\"\", K585, INDEX('TAB input'!L$446:L$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E577)=\"\", L585, INDEX('TAB input'!M$446:M$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E577)=\"\", M585, INDEX('TAB input'!N$446:N$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E577)=\"\", N585, INDEX('TAB input'!O$446:O$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E577)=\"\", O585, INDEX('TAB input'!P$446:P$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E577)=\"\", P585, INDEX('TAB input'!Q$446:Q$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E577)=\"\", Q585, INDEX('TAB input'!R$446:R$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E577)=\"\", R585, INDEX('TAB input'!S$446:S$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E577)=\"\", S585, INDEX('TAB input'!T$446:T$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E577)=\"\", T585, INDEX('TAB input'!U$446:U$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E577)=\"\", U585, INDEX('TAB input'!V$446:V$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E577)=\"\", V585, INDEX('TAB input'!W$446:W$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E577)=\"\", W585, INDEX('TAB input'!X$446:X$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E577)=\"\", X585, INDEX('TAB input'!Y$446:Y$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E577)=\"\", Y585, INDEX('TAB input'!Z$446:Z$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E577)=\"\", Z585, INDEX('TAB input'!AA$446:AA$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E577)=\"\", AA585, INDEX('TAB input'!AB$446:AB$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E577)=\"\", AB585, INDEX('TAB input'!AC$446:AC$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E577)=\"\", AC585, INDEX('TAB input'!AD$446:AD$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E577)=\"\", AD585, INDEX('TAB input'!AE$446:AE$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E577)=\"\", AE585, INDEX('TAB input'!AF$446:AF$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E577)=\"\", AF585, INDEX('TAB input'!AG$446:AG$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E577)=\"\", AG585, INDEX('TAB input'!AH$446:AH$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E577)=\"\", AH585, INDEX('TAB input'!AI$446:AI$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E577)=\"\", AI585, INDEX('TAB input'!AJ$446:AJ$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E577)=\"\", AJ585, INDEX('TAB input'!AK$446:AK$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E577)=\"\", AK585, INDEX('TAB input'!AL$446:AL$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E577)=\"\", AL585, INDEX('TAB input'!AM$446:AM$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E577)=\"\", AM585, INDEX('TAB input'!AN$446:AN$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E577)=\"\", AN585, INDEX('TAB input'!AO$446:AO$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E577)=\"\", AO585, INDEX('TAB input'!AP$446:AP$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E577)=\"\", AP585, INDEX('TAB input'!AQ$446:AQ$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E577)=\"\", AQ585, INDEX('TAB input'!AR$446:AR$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E577)=\"\", AR585, INDEX('TAB input'!AS$446:AS$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E577)=\"\", AS585, INDEX('TAB input'!AT$446:AT$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E577)=\"\", AT585, INDEX('TAB input'!AU$446:AU$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E577)=\"\", AU585, INDEX('TAB input'!AV$446:AV$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E577)=\"\", AV585, INDEX('TAB input'!AW$446:AW$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E577)=\"\", AW585, INDEX('TAB input'!AX$446:AX$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E577)=\"\", AX585, INDEX('TAB input'!AY$446:AY$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E577)=\"\", AY585, INDEX('TAB input'!AZ$446:AZ$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E577)=\"\", AZ585, INDEX('TAB input'!BA$446:BA$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E577)=\"\", BA585, INDEX('TAB input'!BB$446:BB$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E577)=\"\", BB585, INDEX('TAB input'!BC$446:BC$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E577)=\"\", BC585, INDEX('TAB input'!BD$446:BD$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E577)=\"\", BD585, INDEX('TAB input'!BE$446:BE$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E577)=\"\", BE585, INDEX('TAB input'!BF$446:BF$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E577)=\"\", BF585, INDEX('TAB input'!BG$446:BG$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E577)=\"\", BG585, INDEX('TAB input'!BH$446:BH$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E577)=\"\", BH585, INDEX('TAB input'!BI$446:BI$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E577)=\"\", BI585, INDEX('TAB input'!BJ$446:BJ$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E577)=\"\", BJ585, INDEX('TAB input'!BK$446:BK$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E577)=\"\", BK585, INDEX('TAB input'!BL$446:BL$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E577)=\"\", BL585, INDEX('TAB input'!BM$446:BM$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E577)=\"\", BM585, INDEX('TAB input'!BN$446:BN$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E577)=\"\", BN585, INDEX('TAB input'!BO$446:BO$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E577)=\"\", BO585, INDEX('TAB input'!BP$446:BP$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E577)=\"\", BP585, INDEX('TAB input'!BQ$446:BQ$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E577)=\"\", BQ585, INDEX('TAB input'!BR$446:BR$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E577)=\"\", BR585, INDEX('TAB input'!BS$446:BS$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E577)=\"\", BS585, INDEX('TAB input'!BT$446:BT$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E577)=\"\", BT585, INDEX('TAB input'!BU$446:BU$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E577)=\"\", BU585, INDEX('TAB input'!BV$446:BV$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E577)=\"\", BV585, INDEX('TAB input'!BW$446:BW$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E577)=\"\", BW585, INDEX('TAB input'!BX$446:BX$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E577)=\"\", BX585, INDEX('TAB input'!BY$446:BY$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E577)=\"\", BY585, INDEX('TAB input'!BZ$446:BZ$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E577)=\"\", BZ585, INDEX('TAB input'!CA$446:CA$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E577)=\"\", CA585, INDEX('TAB input'!CB$446:CB$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E577)=\"\", CB585, INDEX('TAB input'!CC$446:CC$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E577)=\"\", CC585, INDEX('TAB input'!CD$446:CD$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E577)=\"\", CD585, INDEX('TAB input'!CE$446:CE$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E577)=\"\", CE585, INDEX('TAB input'!CF$446:CF$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E577)=\"\", CF585, INDEX('TAB input'!CG$446:CG$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E577)=\"\", CG585, INDEX('TAB input'!CH$446:CH$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E577)=\"\", CH585, INDEX('TAB input'!CI$446:CI$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E577)=\"\", CI585, INDEX('TAB input'!CJ$446:CJ$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E577)=\"\", CJ585, INDEX('TAB input'!CK$446:CK$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E577)=\"\", CK585, INDEX('TAB input'!CL$446:CL$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E577)=\"\", CL585, INDEX('TAB input'!CM$446:CM$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E577)=\"\", CM585, INDEX('TAB input'!CN$446:CN$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E577)=\"\", CN585, INDEX('TAB input'!CO$446:CO$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CP$446:CP$495, $E577)=\"\", CO585, INDEX('TAB input'!CP$446:CP$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CQ$446:CQ$495, $E577)=\"\", CP585, INDEX('TAB input'!CQ$446:CQ$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CR$446:CR$495, $E577)=\"\", CQ585, INDEX('TAB input'!CR$446:CR$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CS$446:CS$495, $E577)=\"\", CR585, INDEX('TAB input'!CS$446:CS$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CT$446:CT$495, $E577)=\"\", CS585, INDEX('TAB input'!CT$446:CT$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CU$446:CU$495, $E577)=\"\", CT585, INDEX('TAB input'!CU$446:CU$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CV$446:CV$495, $E577)=\"\", CU585, INDEX('TAB input'!CV$446:CV$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CW$446:CW$495, $E577)=\"\", CV585, INDEX('TAB input'!CW$446:CW$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CX$446:CX$495, $E577)=\"\", CW585, INDEX('TAB input'!CX$446:CX$495, $E577))","v":0},{"$f":"IF(INDEX('TAB input'!CY$446:CY$495, $E577)=\"\", CX585, INDEX('TAB input'!CY$446:CY$495, $E577))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E615)=\"\", IF($G615=0, 0, F616), INDEX('TAB input'!$G$180:$G$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E615)=\"\", G616, INDEX('TAB input'!H$180:H$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E615)=\"\", H616, INDEX('TAB input'!I$180:I$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E615)=\"\", I616, INDEX('TAB input'!J$180:J$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E615)=\"\", J616, INDEX('TAB input'!K$180:K$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E615)=\"\", K616, INDEX('TAB input'!L$180:L$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E615)=\"\", L616, INDEX('TAB input'!M$180:M$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E615)=\"\", M616, INDEX('TAB input'!N$180:N$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E615)=\"\", N616, INDEX('TAB input'!O$180:O$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E615)=\"\", O616, INDEX('TAB input'!P$180:P$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E615)=\"\", P616, INDEX('TAB input'!Q$180:Q$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E615)=\"\", Q616, INDEX('TAB input'!R$180:R$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E615)=\"\", R616, INDEX('TAB input'!S$180:S$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E615)=\"\", S616, INDEX('TAB input'!T$180:T$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E615)=\"\", T616, INDEX('TAB input'!U$180:U$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E615)=\"\", U616, INDEX('TAB input'!V$180:V$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E615)=\"\", V616, INDEX('TAB input'!W$180:W$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E615)=\"\", W616, INDEX('TAB input'!X$180:X$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E615)=\"\", X616, INDEX('TAB input'!Y$180:Y$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E615)=\"\", Y616, INDEX('TAB input'!Z$180:Z$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E615)=\"\", Z616, INDEX('TAB input'!AA$180:AA$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E615)=\"\", AA616, INDEX('TAB input'!AB$180:AB$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E615)=\"\", AB616, INDEX('TAB input'!AC$180:AC$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E615)=\"\", AC616, INDEX('TAB input'!AD$180:AD$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E615)=\"\", AD616, INDEX('TAB input'!AE$180:AE$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E615)=\"\", AE616, INDEX('TAB input'!AF$180:AF$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E615)=\"\", AF616, INDEX('TAB input'!AG$180:AG$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E615)=\"\", AG616, INDEX('TAB input'!AH$180:AH$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E615)=\"\", AH616, INDEX('TAB input'!AI$180:AI$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E615)=\"\", AI616, INDEX('TAB input'!AJ$180:AJ$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E615)=\"\", AJ616, INDEX('TAB input'!AK$180:AK$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E615)=\"\", AK616, INDEX('TAB input'!AL$180:AL$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E615)=\"\", AL616, INDEX('TAB input'!AM$180:AM$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E615)=\"\", AM616, INDEX('TAB input'!AN$180:AN$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E615)=\"\", AN616, INDEX('TAB input'!AO$180:AO$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E615)=\"\", AO616, INDEX('TAB input'!AP$180:AP$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E615)=\"\", AP616, INDEX('TAB input'!AQ$180:AQ$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E615)=\"\", AQ616, INDEX('TAB input'!AR$180:AR$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E615)=\"\", AR616, INDEX('TAB input'!AS$180:AS$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E615)=\"\", AS616, INDEX('TAB input'!AT$180:AT$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E615)=\"\", AT616, INDEX('TAB input'!AU$180:AU$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E615)=\"\", AU616, INDEX('TAB input'!AV$180:AV$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E615)=\"\", AV616, INDEX('TAB input'!AW$180:AW$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E615)=\"\", AW616, INDEX('TAB input'!AX$180:AX$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E615)=\"\", AX616, INDEX('TAB input'!AY$180:AY$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E615)=\"\", AY616, INDEX('TAB input'!AZ$180:AZ$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E615)=\"\", AZ616, INDEX('TAB input'!BA$180:BA$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E615)=\"\", BA616, INDEX('TAB input'!BB$180:BB$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E615)=\"\", BB616, INDEX('TAB input'!BC$180:BC$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E615)=\"\", BC616, INDEX('TAB input'!BD$180:BD$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E615)=\"\", BD616, INDEX('TAB input'!BE$180:BE$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E615)=\"\", BE616, INDEX('TAB input'!BF$180:BF$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E615)=\"\", BF616, INDEX('TAB input'!BG$180:BG$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E615)=\"\", BG616, INDEX('TAB input'!BH$180:BH$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E615)=\"\", BH616, INDEX('TAB input'!BI$180:BI$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E615)=\"\", BI616, INDEX('TAB input'!BJ$180:BJ$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E615)=\"\", BJ616, INDEX('TAB input'!BK$180:BK$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E615)=\"\", BK616, INDEX('TAB input'!BL$180:BL$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E615)=\"\", BL616, INDEX('TAB input'!BM$180:BM$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E615)=\"\", BM616, INDEX('TAB input'!BN$180:BN$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E615)=\"\", BN616, INDEX('TAB input'!BO$180:BO$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E615)=\"\", BO616, INDEX('TAB input'!BP$180:BP$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E615)=\"\", BP616, INDEX('TAB input'!BQ$180:BQ$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E615)=\"\", BQ616, INDEX('TAB input'!BR$180:BR$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E615)=\"\", BR616, INDEX('TAB input'!BS$180:BS$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E615)=\"\", BS616, INDEX('TAB input'!BT$180:BT$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E615)=\"\", BT616, INDEX('TAB input'!BU$180:BU$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E615)=\"\", BU616, INDEX('TAB input'!BV$180:BV$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E615)=\"\", BV616, INDEX('TAB input'!BW$180:BW$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E615)=\"\", BW616, INDEX('TAB input'!BX$180:BX$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E615)=\"\", BX616, INDEX('TAB input'!BY$180:BY$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E615)=\"\", BY616, INDEX('TAB input'!BZ$180:BZ$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E615)=\"\", BZ616, INDEX('TAB input'!CA$180:CA$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E615)=\"\", CA616, INDEX('TAB input'!CB$180:CB$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E615)=\"\", CB616, INDEX('TAB input'!CC$180:CC$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E615)=\"\", CC616, INDEX('TAB input'!CD$180:CD$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E615)=\"\", CD616, INDEX('TAB input'!CE$180:CE$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E615)=\"\", CE616, INDEX('TAB input'!CF$180:CF$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E615)=\"\", CF616, INDEX('TAB input'!CG$180:CG$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E615)=\"\", CG616, INDEX('TAB input'!CH$180:CH$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E615)=\"\", CH616, INDEX('TAB input'!CI$180:CI$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E615)=\"\", CI616, INDEX('TAB input'!CJ$180:CJ$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E615)=\"\", CJ616, INDEX('TAB input'!CK$180:CK$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E615)=\"\", CK616, INDEX('TAB input'!CL$180:CL$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E615)=\"\", CL616, INDEX('TAB input'!CM$180:CM$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E615)=\"\", CM616, INDEX('TAB input'!CN$180:CN$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E615)=\"\", CN616, INDEX('TAB input'!CO$180:CO$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CP$180:CP$229, $E615)=\"\", CO616, INDEX('TAB input'!CP$180:CP$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CQ$180:CQ$229, $E615)=\"\", CP616, INDEX('TAB input'!CQ$180:CQ$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CR$180:CR$229, $E615)=\"\", CQ616, INDEX('TAB input'!CR$180:CR$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CS$180:CS$229, $E615)=\"\", CR616, INDEX('TAB input'!CS$180:CS$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CT$180:CT$229, $E615)=\"\", CS616, INDEX('TAB input'!CT$180:CT$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CU$180:CU$229, $E615)=\"\", CT616, INDEX('TAB input'!CU$180:CU$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CV$180:CV$229, $E615)=\"\", CU616, INDEX('TAB input'!CV$180:CV$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CW$180:CW$229, $E615)=\"\", CV616, INDEX('TAB input'!CW$180:CW$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CX$180:CX$229, $E615)=\"\", CW616, INDEX('TAB input'!CX$180:CX$229, $E615))","v":0},{"$f":"IF(INDEX('TAB input'!CY$180:CY$229, $E615)=\"\", CX616, INDEX('TAB input'!CY$180:CY$229, $E615))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E630)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>L$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:K630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>K$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:K630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:K630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>M$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:L630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>L$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:L630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:L630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>N$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:M630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>M$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:M630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:M630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>O$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:N630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>N$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:N630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:N630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>P$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:O630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>O$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:O630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:O630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>Q$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:P630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>P$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:P630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:P630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>R$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:Q630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>Q$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:Q630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:Q630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>S$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:R630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>R$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:R630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:R630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>T$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:S630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>S$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:S630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:S630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>U$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:T630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>T$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:T630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:T630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>V$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:U630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>U$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:U630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:U630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>W$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:V630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>V$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:V630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:V630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>X$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:W630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>W$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:W630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:W630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>Y$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:X630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>X$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:X630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:X630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>Z$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:Y630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>Y$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:Y630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:Y630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AA$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:Z630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>Z$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:Z630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:Z630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AB$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AA630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AA$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AA630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AA630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AC$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AB630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AB$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AB630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AB630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AD$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AC630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AC$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AC630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AC630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AE$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AD630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AD$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AD630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AD630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AF$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AE630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AE$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AE630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AE630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AG$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AF630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AF$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AF630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AF630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AH$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AG630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AG$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AG630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AG630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AI$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AH630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AH$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AH630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AH630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AJ$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AI630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AI$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AI630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AI630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AK$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AJ630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AJ$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AJ630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AJ630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AL$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AK630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AK$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AK630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AK630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AM$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AL630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AL$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AL630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AL630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AN$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AM630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AM$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AM630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AM630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AO$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AN630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AN$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AN630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AN630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AP$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AO630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AO$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AO630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AO630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AQ$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AP630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AP$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AP630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AP630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AR$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AQ630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AQ$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AQ630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AQ630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AS$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AR630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AR$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AR630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AR630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AT$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AS630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AS$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AS630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AS630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AU$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AT630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AT$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AT630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AT630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AV$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AU630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AU$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AU630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AU630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AW$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AV630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AV$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AV630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AV630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AX$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AW630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AW$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AW630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AW630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AY$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AX630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AX$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AX630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AX630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>AZ$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AY630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AY$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AY630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AY630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BA$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AZ630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>AZ$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:AZ630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:AZ630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BB$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BA630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BA$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BA630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BA630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BC$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BB630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BB$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BB630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BB630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BD$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BC630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BC$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BC630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BC630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BE$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BD630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BD$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BD630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BD630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BF$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BE630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BE$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BE630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BE630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BG$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BF630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BF$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BF630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BF630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BH$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BG630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BG$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BG630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BG630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BI$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BH630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BH$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BH630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BH630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BJ$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BI630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BI$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BI630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BI630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BK$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BJ630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BJ$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BJ630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BJ630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BL$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BK630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BK$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BK630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BK630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BM$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BL630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BL$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BL630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BL630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BN$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BM630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BM$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BM630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BM630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BO$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BN630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BN$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BN630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BN630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BP$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BO630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BO$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BO630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BO630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BQ$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BP630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BP$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BP630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BP630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BR$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BQ630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BQ$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BQ630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BQ630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BS$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BR630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BR$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BR630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BR630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BT$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BS630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BS$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BS630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BS630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BU$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BT630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BT$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BT630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BT630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BV$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BU630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BU$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BU630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BU630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BW$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BV630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BV$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BV630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BV630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BX$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BW630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BW$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BW630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BW630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BY$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BX630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BX$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BX630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BX630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>BZ$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BY630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BY$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BY630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BY630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CA$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BZ630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>BZ$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:BZ630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:BZ630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CB$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CA630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CA$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CA630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CA630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CC$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CB630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CB$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CB630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CB630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CD$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CC630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CC$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CC630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CC630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CE$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CD630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CD$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CD630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CD630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CF$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CE630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CE$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CE630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CE630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CG$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CF630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CF$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CF630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CF630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CH$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CG630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CG$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CG630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CG630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CI$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CH630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CH$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CH630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CH630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CJ$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CI630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CI$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CI630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CI630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CK$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CJ630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CJ$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CJ630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CJ630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CL$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CK630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CK$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CK630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CK630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CM$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CL630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CL$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CL630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CL630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CN$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CM630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CM$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CM630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CM630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CO$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CN630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CN$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CN630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CN630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CP$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CO630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CO$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CO630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CO630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CQ$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CP630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CP$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CP630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CP630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CR$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CQ630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CQ$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CQ630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CQ630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CS$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CR630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CR$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CR630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CR630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CT$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CS630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CS$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CS630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CS630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CU$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CT630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CT$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CT630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CT630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CV$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CU630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CU$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CU630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CU630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CW$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CV630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CV$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CV630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CV630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CX$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CW630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CW$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CW630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CW630))))","v":0},{"$f":"IF(OFFSET($G620, -$E630, $E630)=\"n/a\",0,IF(OFFSET($G627, -$E630, $E630)=\"SL\",\nIF(OFFSET($G620,-$E630,$E630)+$E630>CY$5,IFERROR((OFFSET($G619,-$E630,$E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CX630)),\nIF(OFFSET($G621,-$E630,$E630)+$E630>CX$5,IFERROR(((OFFSET($G619,-$E630,$E630)-SUM($G630:CX630))*OFFSET($G626, -$E630, $E630)/(OFFSET($G620,-$E630,$E630))),0),OFFSET($G619,-$E630,$E630)-SUM($G630:CX630))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E666)","v":"Depreciation of net capex 2017-18"},null,null,null,{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>J$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:I666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>I$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:I666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:I666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>K$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:J666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>J$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:J666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:J666))))","v":0},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CP$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CO666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CO$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CO666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CO666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CQ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CP666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CP$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CP666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CP666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CR$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CQ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CQ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CQ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CQ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CS$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CR666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CR$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CR666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CR666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CT$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CS666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CS$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CS666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CS666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CU$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CT666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CT$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CT666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CT666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CV$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CU666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CU$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CU666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CU666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CW$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CV666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CV$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CV666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CV666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CX$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CW666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CW$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CW666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CW666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CY$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CX666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CX$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CX666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CX666))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E705)","v":"Depreciation of net capex 2018-19"},null,null,null,null,{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>K$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:J705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>J$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:J705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:J705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>L$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:K705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>K$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:K705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:K705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>M$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:L705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>L$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:L705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:L705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>N$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:M705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>M$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:M705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:M705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>O$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:N705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>N$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:N705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:N705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>P$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:O705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>O$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:O705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:O705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>Q$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:P705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>P$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:P705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:P705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>R$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:Q705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>Q$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:Q705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:Q705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>S$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:R705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>R$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:R705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:R705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>T$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:S705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>S$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:S705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:S705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>U$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:T705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>T$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:T705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:T705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>V$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:U705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>U$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:U705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:U705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>W$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:V705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>V$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:V705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:V705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>X$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:W705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>W$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:W705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:W705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>Y$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:X705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>X$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:X705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:X705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>Z$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:Y705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>Y$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:Y705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:Y705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AA$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:Z705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>Z$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:Z705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:Z705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AB$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AA705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AA$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AA705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AA705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AC$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AB705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AB$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AB705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AB705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AD$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AC705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AC$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AC705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AC705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AE$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AD705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AD$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AD705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AD705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AF$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AE705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AE$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AE705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AE705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AG$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AF705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AF$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AF705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AF705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AH$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AG705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AG$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AG705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AG705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AI$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AH705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AH$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AH705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AH705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AJ$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AI705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AI$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AI705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AI705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AK$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AJ705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AJ$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AJ705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AJ705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AL$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AK705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AK$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AK705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AK705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AM$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AL705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AL$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AL705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AL705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AN$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AM705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AM$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AM705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AM705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AO$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AN705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AN$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AN705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AN705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AP$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AO705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AO$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AO705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AO705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AQ$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AP705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AP$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AP705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AP705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AR$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AQ705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AQ$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AQ705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AQ705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AS$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AR705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AR$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AR705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AR705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AT$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AS705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AS$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AS705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AS705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AU$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AT705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AT$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AT705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AT705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AV$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AU705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AU$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AU705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AU705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AW$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AV705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AV$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AV705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AV705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AX$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AW705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AW$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AW705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AW705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AY$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AX705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AX$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AX705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AX705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>AZ$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AY705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AY$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AY705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AY705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BA$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AZ705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>AZ$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:AZ705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:AZ705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BB$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BA705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BA$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BA705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BA705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BC$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BB705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BB$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BB705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BB705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BD$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BC705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BC$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BC705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BC705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BE$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BD705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BD$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BD705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BD705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BF$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BE705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BE$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BE705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BE705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BG$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BF705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BF$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BF705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BF705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BH$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BG705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BG$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BG705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BG705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BI$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BH705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BH$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BH705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BH705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BJ$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BI705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BI$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BI705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BI705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BK$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BJ705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BJ$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BJ705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BJ705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BL$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BK705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BK$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BK705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BK705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BM$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BL705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BL$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BL705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BL705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BN$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BM705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BM$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BM705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BM705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BO$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BN705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BN$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BN705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BN705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BP$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BO705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BO$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BO705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BO705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BQ$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BP705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BP$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BP705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BP705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BR$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BQ705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BQ$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BQ705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BQ705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BS$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BR705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BR$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BR705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BR705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BT$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BS705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BS$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BS705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BS705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BU$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BT705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BT$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BT705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BT705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BV$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BU705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BU$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BU705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BU705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BW$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BV705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BV$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BV705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BV705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BX$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BW705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BW$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BW705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BW705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BY$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BX705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BX$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BX705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BX705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>BZ$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BY705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BY$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BY705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BY705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CA$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BZ705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>BZ$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:BZ705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:BZ705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CB$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CA705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CA$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CA705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CA705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CC$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CB705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CB$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CB705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CB705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CD$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CC705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CC$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CC705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CC705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CE$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CD705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CD$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CD705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CD705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CF$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CE705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CE$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CE705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CE705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CG$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CF705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CF$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CF705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CF705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CH$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CG705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CG$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CG705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CG705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CI$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CH705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CH$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CH705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CH705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CJ$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CI705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CI$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CI705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CI705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CK$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CJ705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CJ$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CJ705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CJ705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CL$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CK705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CK$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CK705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CK705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CM$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CL705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CL$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CL705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CL705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CN$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CM705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CM$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CM705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CM705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CO$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CN705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CN$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CN705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CN705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CP$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CO705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CO$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CO705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CO705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CQ$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CP705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CP$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CP705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CP705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CR$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CQ705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CQ$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CQ705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CQ705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CS$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CR705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CR$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CR705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CR705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CT$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CS705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CS$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CS705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CS705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CU$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CT705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CT$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CT705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CT705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CV$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CU705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CU$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CU705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CU705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CW$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CV705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CV$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CV705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CV705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CX$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CW705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CW$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CW705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CW705))))","v":0},{"$f":"IF(OFFSET($G695, -$E705, $E705)=\"n/a\",0,IF(OFFSET($G702, -$E705, $E705)=\"SL\",\nIF(OFFSET($G695,-$E705,$E705)+$E705>CY$5,IFERROR((OFFSET($G694,-$E705,$E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CX705)),\nIF(OFFSET($G696,-$E705,$E705)+$E705>CX$5,IFERROR(((OFFSET($G694,-$E705,$E705)-SUM($G705:CX705))*OFFSET($G701, -$E705, $E705)/(OFFSET($G695,-$E705,$E705))),0),OFFSET($G694,-$E705,$E705)-SUM($G705:CX705))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E704)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>J$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:I716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>I$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:I716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:I716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>K$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:J716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>J$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:J716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:J716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>L$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:K716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>K$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:K716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:K716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>M$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:L716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>L$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:L716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:L716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>N$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:M716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>M$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:M716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:M716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>O$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:N716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>N$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:N716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:N716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>P$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:O716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>O$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:O716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:O716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>Q$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:P716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>P$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:P716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:P716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>R$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:Q716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>Q$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:Q716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:Q716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>S$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:R716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>R$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:R716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:R716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>T$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:S716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>S$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:S716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:S716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>U$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:T716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>T$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:T716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:T716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>V$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:U716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>U$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:U716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:U716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>W$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:V716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>V$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:V716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:V716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>X$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:W716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>W$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:W716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:W716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>Y$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:X716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>X$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:X716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:X716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>Z$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:Y716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>Y$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:Y716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:Y716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AA$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:Z716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>Z$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:Z716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:Z716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AB$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AA716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AA$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AA716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AA716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AC$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AB716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AB$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AB716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AB716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AD$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AC716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AC$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AC716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AC716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AE$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AD716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AD$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AD716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AD716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AF$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AE716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AE$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AE716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AE716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AG$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AF716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AF$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AF716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AF716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AH$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AG716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AG$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AG716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AG716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AI$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AH716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AH$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AH716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AH716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AJ$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AI716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AI$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AI716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AI716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AK$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AJ716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AJ$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AJ716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AJ716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AL$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AK716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AK$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AK716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AK716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AM$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AL716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AL$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AL716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AL716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AN$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AM716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AM$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AM716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AM716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AO$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AN716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AN$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AN716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AN716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AP$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AO716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AO$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AO716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AO716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AQ$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AP716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AP$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AP716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AP716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AR$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AQ716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AQ$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AQ716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AQ716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AS$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AR716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AR$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AR716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AR716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AT$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AS716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AS$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AS716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AS716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AU$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AT716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AT$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AT716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AT716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AV$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AU716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AU$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AU716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AU716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AW$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AV716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AV$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AV716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AV716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AX$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AW716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AW$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AW716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AW716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AY$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AX716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AX$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AX716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AX716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>AZ$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AY716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AY$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AY716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AY716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BA$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:AZ716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>AZ$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:AZ716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:AZ716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BB$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BA716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BA$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BA716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BA716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BC$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BB716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BB$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BB716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BB716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BD$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BC716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BC$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BC716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BC716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BE$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BD716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BD$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BD716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BD716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BF$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BE716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BE$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BE716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BE716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BG$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BF716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BF$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BF716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BF716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BH$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BG716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BG$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BG716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BG716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BI$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BH716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BH$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BH716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BH716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BJ$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BI716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BI$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BI716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BI716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BK$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BJ716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BJ$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BJ716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BJ716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BL$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BK716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BK$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BK716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BK716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BM$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BL716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BL$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BL716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BL716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BN$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BM716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BM$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BM716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BM716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BO$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BN716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BN$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BN716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BN716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BP$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BO716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BO$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BO716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BO716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BQ$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BP716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BP$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BP716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BP716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BR$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BQ716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BQ$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BQ716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BQ716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BS$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BR716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BR$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BR716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BR716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BT$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BS716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BS$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BS716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BS716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BU$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BT716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BT$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BT716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BT716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BV$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BU716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BU$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BU716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BU716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BW$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BV716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BV$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BV716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BV716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BX$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BW716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BW$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BW716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BW716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BY$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BX716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BX$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BX716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BX716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>BZ$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BY716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BY$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BY716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BY716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CA$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:BZ716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>BZ$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:BZ716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:BZ716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CB$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CA716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CA$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CA716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CA716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CC$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CB716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CB$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CB716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CB716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CD$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CC716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CC$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CC716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CC716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CE$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CD716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CD$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CD716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CD716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CF$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CE716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CE$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CE716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CE716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CG$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CF716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CF$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CF716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CF716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CH$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CG716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CG$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CG716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CG716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CI$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CH716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CH$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CH716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CH716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CJ$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CI716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CI$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CI716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CI716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CK$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CJ716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CJ$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CJ716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CJ716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CL$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CK716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CK$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CK716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CK716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CM$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CL716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CL$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CL716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CL716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CN$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CM716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CM$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CM716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CM716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CO$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CN716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CN$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CN716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CN716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CP$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CO716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CO$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CO716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CO716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CQ$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CP716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CP$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CP716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CP716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CR$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CQ716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CQ$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CQ716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CQ716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CS$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CR716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CR$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CR716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CR716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CT$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CS716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CS$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CS716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CS716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CU$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CT716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CT$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CT716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CT716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CV$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CU716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CU$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CU716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CU716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CW$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CV716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CV$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CV716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CV716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CX$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CW716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CW$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CW716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CW716))))","v":0},{"$f":"IF(OFFSET($G697, -$E703, $E704)=\"n/a\", 0, IF(OFFSET($G700, -$E703, $E704)=\"SL\",\nIF(OFFSET($G697, -$E703, $E704)+$E704>CY$5, IFERROR((OFFSET($G696, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))), 0), OFFSET($G696, -$E703, $E704)-SUM($G716:CX716)),\nIF(OFFSET($G698, -$E703, $E704)+$E704>CX$5, IFERROR(((OFFSET($G696, -$E703, $E704)-SUM($G716:CX716))*OFFSET($G699, -$E703, $E704)/(OFFSET($G697, -$E703, $E704))),0), OFFSET($G696, -$E703, $E704)-SUM($G716:CX716))))","v":0}]
[null,null,null,null,null,{"$f":"F728&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H740:H763)+H732","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R740:R763)+R732","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN740:AN763)+AN732","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,{"$f":"SUM(BT740:BT763)+BT732","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP740:CP763)+CP732","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E783)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>M$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:L795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>L$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:L795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:L795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>N$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:M795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>M$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:M795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:M795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>O$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:N795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>N$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:N795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:N795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>P$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:O795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>O$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:O795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:O795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>Q$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:P795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>P$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:P795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:P795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>R$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:Q795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>Q$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:Q795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:Q795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>S$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:R795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>R$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:R795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:R795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>T$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:S795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>S$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:S795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:S795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>U$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:T795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>T$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:T795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:T795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>V$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:U795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>U$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:U795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:U795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>W$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:V795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>V$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:V795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:V795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>X$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:W795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>W$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:W795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:W795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>Y$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:X795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>X$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:X795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:X795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>Z$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:Y795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>Y$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:Y795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:Y795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AA$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:Z795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>Z$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:Z795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:Z795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AB$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AA795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AA$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AA795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AA795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AC$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AB795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AB$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AB795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AB795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AD$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AC795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AC$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AC795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AC795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AE$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AD795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AD$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AD795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AD795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AF$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AE795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AE$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AE795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AE795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AG$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AF795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AF$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AF795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AF795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AH$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AG795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AG$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AG795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AG795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AI$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AH795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AH$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AH795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AH795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AJ$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AI795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AI$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AI795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AI795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AK$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AJ795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AJ$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AJ795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AJ795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AL$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AK795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AK$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AK795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AK795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AM$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AL795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AL$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AL795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AL795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AN$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AM795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AM$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AM795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AM795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AO$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AN795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AN$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AN795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AN795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AP$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AO795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AO$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AO795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AO795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AQ$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AP795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AP$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AP795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AP795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AR$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AQ795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AQ$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AQ795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AQ795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AS$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AR795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AR$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AR795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AR795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AT$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AS795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AS$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AS795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AS795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AU$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AT795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AT$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AT795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AT795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AV$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AU795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AU$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AU795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AU795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AW$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AV795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AV$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AV795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AV795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AX$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AW795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AW$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AW795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AW795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AY$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AX795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AX$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AX795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AX795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>AZ$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AY795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AY$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AY795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AY795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BA$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:AZ795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>AZ$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:AZ795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:AZ795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BB$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BA795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BA$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BA795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BA795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BC$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BB795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BB$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BB795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BB795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BD$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BC795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BC$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BC795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BC795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BE$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BD795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BD$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BD795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BD795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BF$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BE795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BE$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BE795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BE795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BG$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BF795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BF$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BF795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BF795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BH$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BG795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BG$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BG795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BG795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BI$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BH795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BH$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BH795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BH795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BJ$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BI795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BI$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BI795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BI795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BK$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BJ795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BJ$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BJ795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BJ795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BL$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BK795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BK$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BK795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BK795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BM$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BL795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BL$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BL795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BL795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BN$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BM795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BM$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BM795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BM795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BO$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BN795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BN$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BN795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BN795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BP$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BO795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BO$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BO795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BO795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BQ$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BP795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BP$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BP795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BP795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BR$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BQ795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BQ$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BQ795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BQ795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BS$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BR795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BR$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BR795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BR795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BT$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BS795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BS$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BS795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BS795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BU$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BT795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BT$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BT795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BT795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BV$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BU795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BU$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BU795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BU795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BW$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BV795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BV$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BV795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BV795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BX$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BW795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BW$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BW795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BW795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BY$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BX795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BX$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BX795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BX795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>BZ$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BY795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BY$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BY795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BY795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CA$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:BZ795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>BZ$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:BZ795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:BZ795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CB$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CA795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CA$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CA795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CA795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CC$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CB795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CB$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CB795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CB795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CD$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CC795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CC$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CC795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CC795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CE$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CD795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CD$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CD795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CD795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CF$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CE795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CE$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CE795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CE795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CG$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CF795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CF$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CF795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CF795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CH$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CG795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CG$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CG795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CG795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CI$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CH795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CH$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CH795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CH795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CJ$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CI795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CI$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CI795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CI795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CK$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CJ795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CJ$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CJ795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CJ795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CL$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CK795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CK$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CK795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CK795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CM$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CL795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CL$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CL795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CL795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CN$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CM795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CM$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CM795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CM795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CO$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CN795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CN$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CN795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CN795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CP$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CO795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CO$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CO795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CO795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CQ$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CP795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CP$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CP795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CP795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CR$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CQ795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CQ$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CQ795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CQ795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CS$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CR795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CR$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CR795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CR795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CT$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CS795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CS$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CS795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CS795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CU$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CT795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CT$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CT795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CT795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CV$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CU795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CU$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CU795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CU795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CW$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CV795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CV$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CV795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CV795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CX$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CW795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CW$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CW795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CW795))))","v":0},{"$f":"IF(OFFSET($G776, -$E782, $E783)=\"n/a\", 0, IF(OFFSET($G779, -$E782, $E783)=\"SL\",\nIF(OFFSET($G776, -$E782, $E783)+$E783>CY$5, IFERROR((OFFSET($G775, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))), 0), OFFSET($G775, -$E782, $E783)-SUM($G795:CX795)),\nIF(OFFSET($G777, -$E782, $E783)+$E783>CX$5, IFERROR(((OFFSET($G775, -$E782, $E783)-SUM($G795:CX795))*OFFSET($G778, -$E782, $E783)/(OFFSET($G776, -$E782, $E783))),0), OFFSET($G775, -$E782, $E783)-SUM($G795:CX795))))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E805)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E805)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E805)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E805)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E805)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E805)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E805)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E805)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E805)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E805)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E805)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E805)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E805)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E805)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E805)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E805)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E805)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E805)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E805)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E805)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CP$286:CP$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CQ$286:CQ$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CR$286:CR$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CS$286:CS$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CT$286:CT$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CU$286:CU$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CV$286:CV$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CW$286:CW$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CX$286:CX$335, $E805)","v":0},{"$f":"INDEX('TAB input'!CY$286:CY$335, $E805)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E817)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>I$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:H829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>H$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:H829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:H829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>J$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:I829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>I$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:I829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:I829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>K$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:J829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>J$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:J829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:J829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>L$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:K829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>K$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:K829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:K829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>M$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:L829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>L$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:L829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:L829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>N$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:M829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>M$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:M829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:M829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>O$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:N829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>N$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:N829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:N829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>P$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:O829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>O$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:O829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:O829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>Q$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:P829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>P$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:P829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:P829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>R$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:Q829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>Q$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:Q829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:Q829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>S$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:R829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>R$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:R829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:R829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>T$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:S829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>S$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:S829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:S829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>U$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:T829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>T$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:T829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:T829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>V$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:U829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>U$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:U829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:U829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>W$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:V829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>V$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:V829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:V829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>X$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:W829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>W$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:W829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:W829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>Y$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:X829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>X$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:X829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:X829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>Z$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:Y829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>Y$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:Y829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:Y829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AA$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:Z829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>Z$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:Z829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:Z829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AB$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AA829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AA$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AA829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AA829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AC$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AB829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AB$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AB829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AB829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AD$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AC829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AC$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AC829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AC829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AE$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AD829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AD$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AD829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AD829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AF$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AE829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AE$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AE829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AE829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AG$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AF829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AF$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AF829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AF829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AH$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AG829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AG$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AG829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AG829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AI$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AH829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AH$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AH829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AH829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AJ$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AI829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AI$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AI829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AI829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AK$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AJ829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AJ$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AJ829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AJ829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AL$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AK829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AK$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AK829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AK829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AM$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AL829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AL$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AL829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AL829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AN$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AM829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AM$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AM829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AM829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AO$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AN829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AN$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AN829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AN829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AP$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AO829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AO$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AO829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AO829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AQ$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AP829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AP$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AP829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AP829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AR$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AQ829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AQ$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AQ829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AQ829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AS$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AR829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AR$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AR829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AR829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AT$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AS829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AS$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AS829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AS829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AU$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AT829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AT$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AT829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AT829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AV$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AU829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AU$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AU829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AU829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AW$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AV829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AV$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AV829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AV829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AX$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AW829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AW$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AW829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AW829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AY$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AX829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AX$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AX829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AX829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>AZ$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AY829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AY$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AY829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AY829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BA$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:AZ829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>AZ$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:AZ829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:AZ829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BB$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BA829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BA$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BA829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BA829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BC$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BB829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BB$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BB829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BB829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BD$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BC829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BC$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BC829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BC829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BE$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BD829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BD$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BD829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BD829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BF$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BE829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BE$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BE829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BE829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BG$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BF829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BF$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BF829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BF829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BH$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BG829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BG$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BG829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BG829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BI$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BH829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BH$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BH829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BH829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BJ$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BI829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BI$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BI829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BI829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BK$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BJ829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BJ$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BJ829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BJ829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BL$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BK829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BK$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BK829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BK829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BM$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BL829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BL$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BL829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BL829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BN$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BM829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BM$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BM829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BM829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BO$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BN829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BN$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BN829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BN829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BP$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BO829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BO$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BO829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BO829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BQ$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BP829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BP$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BP829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BP829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BR$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BQ829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BQ$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BQ829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BQ829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BS$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BR829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BR$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BR829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BR829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BT$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BS829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BS$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BS829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BS829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BU$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BT829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BT$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BT829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BT829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BV$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BU829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BU$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BU829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BU829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BW$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BV829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BV$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BV829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BV829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BX$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BW829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BW$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BW829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BW829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BY$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BX829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BX$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BX829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BX829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>BZ$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BY829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BY$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BY829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BY829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CA$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:BZ829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>BZ$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:BZ829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:BZ829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CB$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CA829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CA$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CA829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CA829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CC$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CB829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CB$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CB829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CB829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CD$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CC829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CC$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CC829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CC829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CE$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CD829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CD$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CD829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CD829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CF$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CE829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CE$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CE829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CE829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CG$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CF829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CF$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CF829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CF829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CH$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CG829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CG$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CG829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CG829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CI$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CH829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CH$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CH829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CH829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CJ$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CI829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CI$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CI829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CI829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CK$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CJ829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CJ$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CJ829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CJ829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CL$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CK829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CK$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CK829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CK829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CM$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CL829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CL$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CL829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CL829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CN$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CM829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CM$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CM829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CM829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CO$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CN829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CN$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CN829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CN829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CP$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CO829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CO$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CO829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CO829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CQ$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CP829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CP$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CP829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CP829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CR$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CQ829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CQ$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CQ829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CQ829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CS$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CR829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CR$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CR829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CR829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CT$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CS829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CS$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CS829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CS829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CU$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CT829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CT$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CT829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CT829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CV$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CU829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CU$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CU829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CU829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CW$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CV829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CV$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CV829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CV829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CX$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CW829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CW$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CW829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CW829))))","v":0},{"$f":"IF(OFFSET($G810, -$E816, $E817)=\"n/a\", 0, IF(OFFSET($G813, -$E816, $E817)=\"SL\",\nIF(OFFSET($G810, -$E816, $E817)+$E817>CY$5, IFERROR((OFFSET($G809, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))), 0), OFFSET($G809, -$E816, $E817)-SUM($G829:CX829)),\nIF(OFFSET($G811, -$E816, $E817)+$E817>CX$5, IFERROR(((OFFSET($G809, -$E816, $E817)-SUM($G829:CX829))*OFFSET($G812, -$E816, $E817)/(OFFSET($G810, -$E816, $E817))),0), OFFSET($G809, -$E816, $E817)-SUM($G829:CX829))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E881)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E881)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E881)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E881)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E881)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E881)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E881)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E881)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E881)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E881)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E881)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E881)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E881)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E881)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E881)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E881)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E881)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E881)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E881)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E881)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CP$72:CP$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CQ$72:CQ$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CR$72:CR$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CS$72:CS$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CT$72:CT$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CU$72:CU$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CV$72:CV$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CW$72:CW$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CX$72:CX$121, $E881)","v":0},{"$f":"INDEX('TAB input'!CY$72:CY$121, $E881)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E896)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>L$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:K908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>K$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:K908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:K908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>M$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:L908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>L$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:L908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:L908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>N$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:M908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>M$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:M908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:M908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>O$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:N908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>N$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:N908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:N908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>P$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:O908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>O$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:O908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:O908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>Q$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:P908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>P$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:P908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:P908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>R$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:Q908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>Q$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:Q908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:Q908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>S$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:R908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>R$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:R908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:R908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>T$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:S908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>S$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:S908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:S908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>U$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:T908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>T$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:T908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:T908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>V$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:U908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>U$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:U908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:U908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>W$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:V908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>V$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:V908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:V908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>X$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:W908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>W$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:W908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:W908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>Y$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:X908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>X$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:X908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:X908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>Z$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:Y908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>Y$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:Y908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:Y908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AA$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:Z908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>Z$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:Z908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:Z908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AB$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AA908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AA$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AA908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AA908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AC$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AB908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AB$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AB908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AB908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AD$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AC908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AC$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AC908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AC908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AE$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AD908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AD$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AD908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AD908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AF$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AE908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AE$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AE908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AE908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AG$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AF908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AF$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AF908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AF908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AH$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AG908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AG$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AG908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AG908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AI$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AH908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AH$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AH908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AH908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AJ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AI908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AI$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AI908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AI908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AK$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AJ908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AJ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AJ908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AJ908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AL$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AK908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AK$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AK908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AK908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AM$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AL908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AL$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AL908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AL908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AN$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AM908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AM$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AM908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AM908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AO$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AN908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AN$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AN908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AN908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AP$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AO908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AO$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AO908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AO908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AQ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AP908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AP$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AP908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AP908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AR$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AQ908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AQ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AQ908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AQ908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AS$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AR908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AR$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AR908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AR908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AT$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AS908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AS$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AS908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AS908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AU$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AT908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AT$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AT908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AT908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AV$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AU908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AU$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AU908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AU908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AW$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AV908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AV$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AV908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AV908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AX$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AW908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AW$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AW908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AW908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AY$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AX908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AX$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AX908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AX908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AZ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AY908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AY$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AY908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AY908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BA$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:AZ908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AZ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:AZ908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:AZ908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BB$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BA908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BA$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BA908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BA908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BC$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BB908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BB$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BB908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BB908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BD$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BC908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BC$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BC908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BC908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BE$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BD908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BD$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BD908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BD908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BF$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BE908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BE$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BE908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BE908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BG$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BF908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BF$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BF908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BF908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BH$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BG908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BG$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BG908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BG908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BI$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BH908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BH$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BH908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BH908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BJ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BI908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BI$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BI908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BI908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BK$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BJ908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BJ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BJ908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BJ908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BL$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BK908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BK$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BK908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BK908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BM$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BL908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BL$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BL908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BL908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BN$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BM908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BM$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BM908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BM908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BO$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BN908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BN$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BN908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BN908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BP$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BO908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BO$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BO908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BO908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BQ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BP908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BP$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BP908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BP908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BR$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BQ908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BQ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BQ908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BQ908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BS$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BR908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BR$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BR908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BR908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BT$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BS908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BS$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BS908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BS908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BU$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BT908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BT$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BT908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BT908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BV$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BU908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BU$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BU908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BU908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BW$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BV908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BV$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BV908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BV908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BX$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BW908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BW$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BW908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BW908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BY$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BX908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BX$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BX908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BX908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BZ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BY908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BY$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BY908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BY908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CA$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:BZ908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BZ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:BZ908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:BZ908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CB$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CA908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CA$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CA908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CA908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CC$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CB908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CB$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CB908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CB908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CD$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CC908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CC$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CC908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CC908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CE$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CD908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CD$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CD908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CD908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CF$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CE908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CE$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CE908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CE908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CG$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CF908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CF$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CF908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CF908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CH$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CG908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CG$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CG908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CG908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CI$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CH908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CH$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CH908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CH908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CJ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CI908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CI$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CI908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CI908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CK$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CJ908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CJ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CJ908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CJ908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CL$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CK908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CK$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CK908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CK908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CM$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CL908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CL$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CL908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CL908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CN$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CM908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CM$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CM908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CM908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CO$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CN908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CN$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CN908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CN908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CP$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CO908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CO$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CO908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CO908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CQ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CP908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CP$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CP908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CP908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CR$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CQ908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CQ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CQ908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CQ908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CS$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CR908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CR$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CR908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CR908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CT$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CS908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CS$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CS908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CS908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CU$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CT908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CT$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CT908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CT908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CV$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CU908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CU$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CU908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CU908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CW$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CV908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CV$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CV908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CV908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CX$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CW908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CW$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CW908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CW908))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>CY$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G908:CX908)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>CX$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G908:CX908))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G908:CX908))))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E957)=\"\", IF($G957=0, 0, F958), INDEX('TAB input'!$G$180:$G$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E957)=\"\", G958, INDEX('TAB input'!H$180:H$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E957)=\"\", H958, INDEX('TAB input'!I$180:I$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E957)=\"\", I958, INDEX('TAB input'!J$180:J$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E957)=\"\", J958, INDEX('TAB input'!K$180:K$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E957)=\"\", K958, INDEX('TAB input'!L$180:L$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E957)=\"\", L958, INDEX('TAB input'!M$180:M$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E957)=\"\", M958, INDEX('TAB input'!N$180:N$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E957)=\"\", N958, INDEX('TAB input'!O$180:O$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E957)=\"\", O958, INDEX('TAB input'!P$180:P$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E957)=\"\", P958, INDEX('TAB input'!Q$180:Q$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E957)=\"\", Q958, INDEX('TAB input'!R$180:R$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E957)=\"\", R958, INDEX('TAB input'!S$180:S$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E957)=\"\", S958, INDEX('TAB input'!T$180:T$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E957)=\"\", T958, INDEX('TAB input'!U$180:U$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E957)=\"\", U958, INDEX('TAB input'!V$180:V$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E957)=\"\", V958, INDEX('TAB input'!W$180:W$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E957)=\"\", W958, INDEX('TAB input'!X$180:X$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E957)=\"\", X958, INDEX('TAB input'!Y$180:Y$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E957)=\"\", Y958, INDEX('TAB input'!Z$180:Z$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E957)=\"\", Z958, INDEX('TAB input'!AA$180:AA$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E957)=\"\", AA958, INDEX('TAB input'!AB$180:AB$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E957)=\"\", AB958, INDEX('TAB input'!AC$180:AC$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E957)=\"\", AC958, INDEX('TAB input'!AD$180:AD$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E957)=\"\", AD958, INDEX('TAB input'!AE$180:AE$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E957)=\"\", AE958, INDEX('TAB input'!AF$180:AF$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E957)=\"\", AF958, INDEX('TAB input'!AG$180:AG$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E957)=\"\", AG958, INDEX('TAB input'!AH$180:AH$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E957)=\"\", AH958, INDEX('TAB input'!AI$180:AI$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E957)=\"\", AI958, INDEX('TAB input'!AJ$180:AJ$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E957)=\"\", AJ958, INDEX('TAB input'!AK$180:AK$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E957)=\"\", AK958, INDEX('TAB input'!AL$180:AL$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E957)=\"\", AL958, INDEX('TAB input'!AM$180:AM$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E957)=\"\", AM958, INDEX('TAB input'!AN$180:AN$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E957)=\"\", AN958, INDEX('TAB input'!AO$180:AO$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E957)=\"\", AO958, INDEX('TAB input'!AP$180:AP$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E957)=\"\", AP958, INDEX('TAB input'!AQ$180:AQ$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E957)=\"\", AQ958, INDEX('TAB input'!AR$180:AR$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E957)=\"\", AR958, INDEX('TAB input'!AS$180:AS$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E957)=\"\", AS958, INDEX('TAB input'!AT$180:AT$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E957)=\"\", AT958, INDEX('TAB input'!AU$180:AU$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E957)=\"\", AU958, INDEX('TAB input'!AV$180:AV$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E957)=\"\", AV958, INDEX('TAB input'!AW$180:AW$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E957)=\"\", AW958, INDEX('TAB input'!AX$180:AX$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E957)=\"\", AX958, INDEX('TAB input'!AY$180:AY$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E957)=\"\", AY958, INDEX('TAB input'!AZ$180:AZ$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E957)=\"\", AZ958, INDEX('TAB input'!BA$180:BA$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E957)=\"\", BA958, INDEX('TAB input'!BB$180:BB$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E957)=\"\", BB958, INDEX('TAB input'!BC$180:BC$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E957)=\"\", BC958, INDEX('TAB input'!BD$180:BD$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E957)=\"\", BD958, INDEX('TAB input'!BE$180:BE$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E957)=\"\", BE958, INDEX('TAB input'!BF$180:BF$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E957)=\"\", BF958, INDEX('TAB input'!BG$180:BG$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E957)=\"\", BG958, INDEX('TAB input'!BH$180:BH$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E957)=\"\", BH958, INDEX('TAB input'!BI$180:BI$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E957)=\"\", BI958, INDEX('TAB input'!BJ$180:BJ$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E957)=\"\", BJ958, INDEX('TAB input'!BK$180:BK$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E957)=\"\", BK958, INDEX('TAB input'!BL$180:BL$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E957)=\"\", BL958, INDEX('TAB input'!BM$180:BM$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E957)=\"\", BM958, INDEX('TAB input'!BN$180:BN$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E957)=\"\", BN958, INDEX('TAB input'!BO$180:BO$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E957)=\"\", BO958, INDEX('TAB input'!BP$180:BP$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E957)=\"\", BP958, INDEX('TAB input'!BQ$180:BQ$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E957)=\"\", BQ958, INDEX('TAB input'!BR$180:BR$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E957)=\"\", BR958, INDEX('TAB input'!BS$180:BS$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E957)=\"\", BS958, INDEX('TAB input'!BT$180:BT$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E957)=\"\", BT958, INDEX('TAB input'!BU$180:BU$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E957)=\"\", BU958, INDEX('TAB input'!BV$180:BV$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E957)=\"\", BV958, INDEX('TAB input'!BW$180:BW$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E957)=\"\", BW958, INDEX('TAB input'!BX$180:BX$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E957)=\"\", BX958, INDEX('TAB input'!BY$180:BY$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E957)=\"\", BY958, INDEX('TAB input'!BZ$180:BZ$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E957)=\"\", BZ958, INDEX('TAB input'!CA$180:CA$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E957)=\"\", CA958, INDEX('TAB input'!CB$180:CB$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E957)=\"\", CB958, INDEX('TAB input'!CC$180:CC$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E957)=\"\", CC958, INDEX('TAB input'!CD$180:CD$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E957)=\"\", CD958, INDEX('TAB input'!CE$180:CE$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E957)=\"\", CE958, INDEX('TAB input'!CF$180:CF$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E957)=\"\", CF958, INDEX('TAB input'!CG$180:CG$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E957)=\"\", CG958, INDEX('TAB input'!CH$180:CH$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E957)=\"\", CH958, INDEX('TAB input'!CI$180:CI$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E957)=\"\", CI958, INDEX('TAB input'!CJ$180:CJ$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E957)=\"\", CJ958, INDEX('TAB input'!CK$180:CK$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E957)=\"\", CK958, INDEX('TAB input'!CL$180:CL$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E957)=\"\", CL958, INDEX('TAB input'!CM$180:CM$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E957)=\"\", CM958, INDEX('TAB input'!CN$180:CN$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E957)=\"\", CN958, INDEX('TAB input'!CO$180:CO$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CP$180:CP$229, $E957)=\"\", CO958, INDEX('TAB input'!CP$180:CP$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CQ$180:CQ$229, $E957)=\"\", CP958, INDEX('TAB input'!CQ$180:CQ$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CR$180:CR$229, $E957)=\"\", CQ958, INDEX('TAB input'!CR$180:CR$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CS$180:CS$229, $E957)=\"\", CR958, INDEX('TAB input'!CS$180:CS$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CT$180:CT$229, $E957)=\"\", CS958, INDEX('TAB input'!CT$180:CT$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CU$180:CU$229, $E957)=\"\", CT958, INDEX('TAB input'!CU$180:CU$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CV$180:CV$229, $E957)=\"\", CU958, INDEX('TAB input'!CV$180:CV$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CW$180:CW$229, $E957)=\"\", CV958, INDEX('TAB input'!CW$180:CW$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CX$180:CX$229, $E957)=\"\", CW958, INDEX('TAB input'!CX$180:CX$229, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!CY$180:CY$229, $E957)=\"\", CX958, INDEX('TAB input'!CY$180:CY$229, $E957))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E977)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>Q$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:P989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>P$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:P989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:P989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>R$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:Q989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>Q$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:Q989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:Q989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>S$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:R989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>R$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:R989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:R989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>T$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:S989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>S$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:S989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:S989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>U$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:T989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>T$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:T989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:T989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>V$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:U989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>U$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:U989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:U989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>W$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:V989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>V$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:V989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:V989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>X$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:W989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>W$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:W989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:W989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>Y$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:X989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>X$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:X989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:X989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>Z$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:Y989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>Y$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:Y989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:Y989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AA$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:Z989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>Z$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:Z989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:Z989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AB$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AA989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AA$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AA989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AA989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AC$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AB989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AB$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AB989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AB989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AD$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AC989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AC$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AC989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AC989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AE$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AD989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AD$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AD989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AD989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AF$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AE989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AE$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AE989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AE989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AG$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AF989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AF$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AF989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AF989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AH$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AG989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AG$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AG989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AG989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AI$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AH989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AH$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AH989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AH989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AJ$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AI989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AI$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AI989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AI989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AK$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AJ989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AJ$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AJ989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AJ989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AL$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AK989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AK$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AK989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AK989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AM$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AL989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AL$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AL989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AL989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AN$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AM989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AM$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AM989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AM989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AO$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AN989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AN$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AN989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AN989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AP$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AO989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AO$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AO989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AO989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AQ$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AP989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AP$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AP989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AP989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AR$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AQ989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AQ$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AQ989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AQ989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AS$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AR989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AR$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AR989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AR989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AT$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AS989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AS$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AS989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AS989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AU$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AT989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AT$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AT989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AT989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AV$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AU989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AU$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AU989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AU989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AW$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AV989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AV$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AV989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AV989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AX$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AW989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AW$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AW989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AW989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AY$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AX989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AX$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AX989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AX989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>AZ$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AY989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AY$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AY989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AY989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BA$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:AZ989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>AZ$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:AZ989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:AZ989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BB$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BA989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BA$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BA989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BA989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BC$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BB989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BB$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BB989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BB989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BD$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BC989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BC$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BC989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BC989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BE$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BD989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BD$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BD989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BD989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BF$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BE989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BE$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BE989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BE989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BG$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BF989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BF$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BF989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BF989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BH$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BG989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BG$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BG989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BG989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BI$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BH989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BH$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BH989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BH989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BJ$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BI989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BI$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BI989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BI989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BK$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BJ989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BJ$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BJ989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BJ989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BL$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BK989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BK$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BK989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BK989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BM$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BL989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BL$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BL989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BL989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BN$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BM989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BM$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BM989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BM989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BO$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BN989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BN$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BN989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BN989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BP$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BO989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BO$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BO989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BO989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BQ$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BP989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BP$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BP989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BP989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BR$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BQ989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BQ$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BQ989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BQ989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BS$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BR989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BR$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BR989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BR989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BT$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BS989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BS$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BS989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BS989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BU$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BT989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BT$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BT989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BT989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BV$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BU989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BU$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BU989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BU989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BW$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BV989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BV$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BV989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BV989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BX$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BW989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BW$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BW989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BW989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BY$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BX989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BX$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BX989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BX989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>BZ$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BY989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BY$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BY989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BY989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CA$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:BZ989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>BZ$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:BZ989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:BZ989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CB$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CA989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CA$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CA989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CA989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CC$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CB989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CB$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CB989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CB989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CD$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CC989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CC$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CC989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CC989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CE$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CD989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CD$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CD989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CD989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CF$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CE989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CE$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CE989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CE989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CG$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CF989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CF$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CF989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CF989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CH$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CG989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CG$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CG989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CG989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CI$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CH989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CH$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CH989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CH989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CJ$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CI989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CI$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CI989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CI989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CK$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CJ989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CJ$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CJ989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CJ989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CL$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CK989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CK$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CK989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CK989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CM$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CL989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CL$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CL989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CL989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CN$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CM989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CM$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CM989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CM989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CO$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CN989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CN$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CN989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CN989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CP$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CO989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CO$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CO989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CO989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CQ$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CP989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CP$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CP989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CP989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CR$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CQ989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CQ$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CQ989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CQ989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CS$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CR989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CR$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CR989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CR989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CT$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CS989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CS$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CS989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CS989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CU$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CT989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CT$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CT989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CT989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CV$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CU989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CU$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CU989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CU989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CW$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CV989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CV$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CV989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CV989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CX$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CW989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CW$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CW989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CW989))))","v":0},{"$f":"IF(OFFSET($G970, -$E976, $E977)=\"n/a\", 0, IF(OFFSET($G973, -$E976, $E977)=\"SL\",\nIF(OFFSET($G970, -$E976, $E977)+$E977>CY$5, IFERROR((OFFSET($G969, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))), 0), OFFSET($G969, -$E976, $E977)-SUM($G989:CX989)),\nIF(OFFSET($G971, -$E976, $E977)+$E977>CX$5, IFERROR(((OFFSET($G969, -$E976, $E977)-SUM($G989:CX989))*OFFSET($G972, -$E976, $E977)/(OFFSET($G970, -$E976, $E977))),0), OFFSET($G969, -$E976, $E977)-SUM($G989:CX989))))","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CP$393:CP$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CQ$393:CQ$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CR$393:CR$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CS$393:CS$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CT$393:CT$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CU$393:CU$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CV$393:CV$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CW$393:CW$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CX$393:CX$442, $E1033)","v":0},{"$f":"INDEX('TAB input'!CY$393:CY$442, $E1033)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CP$393:CP$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CQ$393:CQ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CR$393:CR$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CS$393:CS$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CT$393:CT$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CU$393:CU$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CV$393:CV$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CW$393:CW$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CX$393:CX$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!CY$393:CY$442, $E1071)","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CP$340:CP$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CQ$340:CQ$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CR$340:CR$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CS$340:CS$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CT$340:CT$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CU$340:CU$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CV$340:CV$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CW$340:CW$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CX$340:CX$389, $E1147)","v":0},{"$f":"INDEX('TAB input'!CY$340:CY$389, $E1147)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1168)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>R$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:Q1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>Q$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:Q1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:Q1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>S$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:R1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>R$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:R1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:R1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>T$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:S1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>S$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:S1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:S1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>U$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:T1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>T$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:T1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:T1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>V$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:U1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>U$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:U1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:U1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>W$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:V1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>V$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:V1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:V1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>X$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:W1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>W$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:W1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:W1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>Y$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:X1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>X$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:X1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:X1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>Z$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:Y1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>Y$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:Y1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:Y1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AA$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:Z1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>Z$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:Z1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:Z1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AB$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AA1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AA$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AA1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AA1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AC$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AB1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AB$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AB1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AB1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AD$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AC1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AC$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AC1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AC1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AE$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AD1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AD$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AD1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AD1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AF$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AE1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AE$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AE1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AE1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AG$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AF1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AF$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AF1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AF1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AH$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AG1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AG$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AG1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AG1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AI$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AH1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AH$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AH1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AH1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AJ$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AI1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AI$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AI1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AI1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AK$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AJ1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AJ$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AJ1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AJ1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AL$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AK1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AK$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AK1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AK1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AM$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AL1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AL$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AL1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AL1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AN$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AM1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AM$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AM1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AM1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AO$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AN1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AN$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AN1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AN1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AP$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AO1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AO$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AO1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AO1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AQ$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AP1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AP$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AP1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AP1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AR$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AQ1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AQ$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AQ1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AQ1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AS$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AR1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AR$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AR1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AR1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AT$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AS1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AS$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AS1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AS1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AU$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AT1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AT$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AT1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AT1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AV$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AU1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AU$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AU1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AU1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AW$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AV1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AV$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AV1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AV1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AX$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AW1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AW$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AW1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AW1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AY$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AX1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AX$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AX1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AX1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>AZ$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AY1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AY$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AY1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AY1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BA$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AZ1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>AZ$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AZ1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:AZ1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BB$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BA1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BA$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BA1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BA1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BC$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BB1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BB$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BB1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BB1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BD$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BC1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BC$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BC1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BC1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BE$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BD1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BD$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BD1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BD1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BF$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BE1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BE$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BE1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BE1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BG$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BF1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BF$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BF1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BF1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BH$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BG1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BG$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BG1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BG1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BI$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BH1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BH$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BH1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BH1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BJ$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BI1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BI$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BI1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BI1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BK$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BJ1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BJ$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BJ1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BJ1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BL$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BK1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BK$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BK1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BK1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BM$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BL1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BL$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BL1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BL1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BN$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BM1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BM$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BM1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BM1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BO$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BN1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BN$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BN1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BN1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BP$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BO1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BO$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BO1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BO1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BQ$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BP1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BP$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BP1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BP1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BR$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BQ1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BQ$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BQ1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BQ1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BS$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BR1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BR$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BR1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BR1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BT$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BS1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BS$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BS1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BS1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BU$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BT1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BT$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BT1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BT1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BV$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BU1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BU$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BU1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BU1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BW$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BV1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BV$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BV1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BV1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BX$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BW1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BW$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BW1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BW1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BY$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BX1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BX$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BX1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BX1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>BZ$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BY1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BY$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BY1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BY1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CA$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BZ1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>BZ$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BZ1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:BZ1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CB$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CA1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CA$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CA1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CA1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CC$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CB1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CB$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CB1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CB1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CD$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CC1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CC$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CC1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CC1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CE$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CD1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CD$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CD1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CD1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CF$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CE1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CE$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CE1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CE1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CG$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CF1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CF$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CF1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CF1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CH$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CG1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CG$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CG1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CG1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CI$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CH1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CH$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CH1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CH1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CJ$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CI1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CI$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CI1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CI1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CK$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CJ1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CJ$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CJ1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CJ1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CL$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CK1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CK$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CK1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CK1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CM$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CL1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CL$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CL1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CL1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CN$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CM1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CM$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CM1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CM1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CO$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CN1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CN$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CN1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CN1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CP$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CO1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CO$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CO1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CO1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CQ$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CP1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CP$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CP1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CP1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CR$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CQ1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CQ$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CQ1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CQ1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CS$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CR1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CR$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CR1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CR1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CT$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CS1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CS$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CS1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CS1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CU$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CT1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CT$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CT1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CT1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CV$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CU1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CU$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CU1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CU1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CW$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CV1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CV$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CV1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CV1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CX$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CW1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CW$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CW1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CW1168))))","v":0},{"$f":"IF(OFFSET($G1158, -$E1168, $E1168)=\"n/a\",0,IF(OFFSET($G1165, -$E1168, $E1168)=\"SL\",\nIF(OFFSET($G1158,-$E1168,$E1168)+$E1168>CY$5,IFERROR((OFFSET($G1157,-$E1168,$E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CX1168)),\nIF(OFFSET($G1159,-$E1168,$E1168)+$E1168>CX$5,IFERROR(((OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CX1168))*OFFSET($G1164, -$E1168, $E1168)/(OFFSET($G1158,-$E1168,$E1168))),0),OFFSET($G1157,-$E1168,$E1168)-SUM($G1168:CX1168))))","v":0}]
[null,null,null,null,{"$f":"E1196+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1197)","v":"Depreciation of net capex 2016-17"},null,null,{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>I$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:H1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>H$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:H1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:H1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>J$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:I1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>I$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:I1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:I1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>K$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:J1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>J$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:J1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:J1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>L$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:K1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>K$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:K1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:K1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>M$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:L1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>L$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:L1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:L1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>N$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:M1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>M$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:M1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:M1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>O$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:N1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>N$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:N1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:N1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>P$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:O1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>O$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:O1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:O1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>Q$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:P1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>P$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:P1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:P1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>R$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:Q1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>Q$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:Q1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:Q1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>S$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:R1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>R$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:R1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:R1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>T$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:S1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>S$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:S1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:S1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>U$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:T1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>T$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:T1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:T1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>V$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:U1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>U$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:U1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:U1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>W$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:V1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>V$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:V1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:V1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>X$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:W1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>W$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:W1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:W1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>Y$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:X1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>X$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:X1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:X1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>Z$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:Y1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>Y$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:Y1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:Y1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AA$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:Z1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>Z$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:Z1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:Z1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AB$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AA1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AA$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AA1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AA1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AC$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AB1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AB$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AB1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AB1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AD$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AC1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AC$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AC1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AC1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AE$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AD1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AD$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AD1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AD1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AF$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AE1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AE$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AE1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AE1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AG$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AF1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AF$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AF1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AF1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AH$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AG1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AG$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AG1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AG1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AI$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AH1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AH$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AH1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AH1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AJ$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AI1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AI$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AI1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AI1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AK$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AJ1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AJ$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AJ1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AJ1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AL$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AK1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AK$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AK1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AK1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AM$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AL1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AL$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AL1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AL1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AN$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AM1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AM$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AM1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AM1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AO$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AN1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AN$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AN1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AN1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AP$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AO1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AO$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AO1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AO1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AQ$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AP1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AP$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AP1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AP1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AR$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AQ1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AQ$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AQ1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AQ1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AS$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AR1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AR$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AR1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AR1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AT$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AS1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AS$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AS1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AS1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AU$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AT1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AT$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AT1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AT1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AV$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AU1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AU$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AU1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AU1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AW$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AV1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AV$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AV1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AV1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AX$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AW1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AW$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AW1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AW1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AY$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AX1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AX$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AX1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AX1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>AZ$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AY1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AY$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AY1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AY1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BA$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AZ1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>AZ$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AZ1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:AZ1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BB$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BA1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BA$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BA1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BA1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BC$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BB1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BB$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BB1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BB1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BD$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BC1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BC$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BC1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BC1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BE$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BD1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BD$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BD1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BD1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BF$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BE1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BE$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BE1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BE1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BG$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BF1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BF$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BF1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BF1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BH$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BG1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BG$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BG1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BG1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BI$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BH1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BH$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BH1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BH1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BJ$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BI1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BI$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BI1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BI1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BK$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BJ1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BJ$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BJ1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BJ1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BL$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BK1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BK$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BK1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BK1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BM$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BL1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BL$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BL1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BL1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BN$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BM1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BM$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BM1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BM1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BO$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BN1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BN$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BN1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BN1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BP$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BO1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BO$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BO1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BO1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BQ$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BP1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BP$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BP1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BP1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BR$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BQ1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BQ$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BQ1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BQ1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BS$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BR1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BR$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BR1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BR1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BT$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BS1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BS$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BS1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BS1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BU$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BT1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BT$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BT1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BT1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BV$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BU1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BU$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BU1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BU1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BW$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BV1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BV$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BV1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BV1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BX$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BW1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BW$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BW1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BW1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BY$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BX1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BX$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BX1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BX1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>BZ$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BY1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BY$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BY1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BY1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CA$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BZ1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>BZ$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BZ1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:BZ1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CB$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CA1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CA$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CA1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CA1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CC$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CB1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CB$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CB1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CB1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CD$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CC1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CC$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CC1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CC1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CE$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CD1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CD$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CD1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CD1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CF$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CE1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CE$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CE1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CE1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CG$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CF1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CF$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CF1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CF1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CH$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CG1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CG$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CG1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CG1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CI$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CH1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CH$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CH1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CH1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CJ$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CI1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CI$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CI1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CI1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CK$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CJ1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CJ$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CJ1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CJ1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CL$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CK1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CK$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CK1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CK1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CM$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CL1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CL$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CL1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CL1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CN$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CM1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CM$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CM1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CM1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CO$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CN1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CN$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CN1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CN1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CP$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CO1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CO$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CO1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CO1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CQ$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CP1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CP$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CP1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CP1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CR$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CQ1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CQ$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CQ1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CQ1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CS$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CR1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CR$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CR1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CR1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CT$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CS1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CS$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CS1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CS1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CU$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CT1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CT$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CT1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CT1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CV$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CU1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CU$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CU1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CU1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CW$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CV1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CV$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CV1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CV1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CX$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CW1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CW$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CW1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CW1197))))","v":0},{"$f":"IF(OFFSET($G1187, -$E1197, $E1197)=\"n/a\",0,IF(OFFSET($G1194, -$E1197, $E1197)=\"SL\",\nIF(OFFSET($G1187,-$E1197,$E1197)+$E1197>CY$5,IFERROR((OFFSET($G1186,-$E1197,$E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CX1197)),\nIF(OFFSET($G1188,-$E1197,$E1197)+$E1197>CX$5,IFERROR(((OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CX1197))*OFFSET($G1193, -$E1197, $E1197)/(OFFSET($G1187,-$E1197,$E1197))),0),OFFSET($G1186,-$E1197,$E1197)-SUM($G1197:CX1197))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1223)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1223)=\"\", G1231, INDEX('TAB input'!H$446:H$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1223)=\"\", H1231, INDEX('TAB input'!I$446:I$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1223)=\"\", I1231, INDEX('TAB input'!J$446:J$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1223)=\"\", J1231, INDEX('TAB input'!K$446:K$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1223)=\"\", K1231, INDEX('TAB input'!L$446:L$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1223)=\"\", L1231, INDEX('TAB input'!M$446:M$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1223)=\"\", M1231, INDEX('TAB input'!N$446:N$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1223)=\"\", N1231, INDEX('TAB input'!O$446:O$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1223)=\"\", O1231, INDEX('TAB input'!P$446:P$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1223)=\"\", P1231, INDEX('TAB input'!Q$446:Q$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1223)=\"\", Q1231, INDEX('TAB input'!R$446:R$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1223)=\"\", R1231, INDEX('TAB input'!S$446:S$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1223)=\"\", S1231, INDEX('TAB input'!T$446:T$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1223)=\"\", T1231, INDEX('TAB input'!U$446:U$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1223)=\"\", U1231, INDEX('TAB input'!V$446:V$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1223)=\"\", V1231, INDEX('TAB input'!W$446:W$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1223)=\"\", W1231, INDEX('TAB input'!X$446:X$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1223)=\"\", X1231, INDEX('TAB input'!Y$446:Y$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1223)=\"\", Y1231, INDEX('TAB input'!Z$446:Z$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1223)=\"\", Z1231, INDEX('TAB input'!AA$446:AA$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1223)=\"\", AA1231, INDEX('TAB input'!AB$446:AB$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1223)=\"\", AB1231, INDEX('TAB input'!AC$446:AC$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1223)=\"\", AC1231, INDEX('TAB input'!AD$446:AD$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1223)=\"\", AD1231, INDEX('TAB input'!AE$446:AE$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1223)=\"\", AE1231, INDEX('TAB input'!AF$446:AF$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1223)=\"\", AF1231, INDEX('TAB input'!AG$446:AG$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1223)=\"\", AG1231, INDEX('TAB input'!AH$446:AH$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1223)=\"\", AH1231, INDEX('TAB input'!AI$446:AI$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1223)=\"\", AI1231, INDEX('TAB input'!AJ$446:AJ$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1223)=\"\", AJ1231, INDEX('TAB input'!AK$446:AK$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1223)=\"\", AK1231, INDEX('TAB input'!AL$446:AL$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1223)=\"\", AL1231, INDEX('TAB input'!AM$446:AM$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1223)=\"\", AM1231, INDEX('TAB input'!AN$446:AN$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1223)=\"\", AN1231, INDEX('TAB input'!AO$446:AO$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1223)=\"\", AO1231, INDEX('TAB input'!AP$446:AP$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1223)=\"\", AP1231, INDEX('TAB input'!AQ$446:AQ$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1223)=\"\", AQ1231, INDEX('TAB input'!AR$446:AR$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1223)=\"\", AR1231, INDEX('TAB input'!AS$446:AS$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1223)=\"\", AS1231, INDEX('TAB input'!AT$446:AT$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1223)=\"\", AT1231, INDEX('TAB input'!AU$446:AU$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1223)=\"\", AU1231, INDEX('TAB input'!AV$446:AV$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1223)=\"\", AV1231, INDEX('TAB input'!AW$446:AW$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1223)=\"\", AW1231, INDEX('TAB input'!AX$446:AX$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1223)=\"\", AX1231, INDEX('TAB input'!AY$446:AY$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1223)=\"\", AY1231, INDEX('TAB input'!AZ$446:AZ$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1223)=\"\", AZ1231, INDEX('TAB input'!BA$446:BA$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1223)=\"\", BA1231, INDEX('TAB input'!BB$446:BB$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1223)=\"\", BB1231, INDEX('TAB input'!BC$446:BC$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1223)=\"\", BC1231, INDEX('TAB input'!BD$446:BD$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1223)=\"\", BD1231, INDEX('TAB input'!BE$446:BE$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1223)=\"\", BE1231, INDEX('TAB input'!BF$446:BF$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1223)=\"\", BF1231, INDEX('TAB input'!BG$446:BG$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1223)=\"\", BG1231, INDEX('TAB input'!BH$446:BH$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1223)=\"\", BH1231, INDEX('TAB input'!BI$446:BI$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1223)=\"\", BI1231, INDEX('TAB input'!BJ$446:BJ$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1223)=\"\", BJ1231, INDEX('TAB input'!BK$446:BK$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1223)=\"\", BK1231, INDEX('TAB input'!BL$446:BL$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1223)=\"\", BL1231, INDEX('TAB input'!BM$446:BM$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1223)=\"\", BM1231, INDEX('TAB input'!BN$446:BN$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1223)=\"\", BN1231, INDEX('TAB input'!BO$446:BO$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1223)=\"\", BO1231, INDEX('TAB input'!BP$446:BP$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1223)=\"\", BP1231, INDEX('TAB input'!BQ$446:BQ$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1223)=\"\", BQ1231, INDEX('TAB input'!BR$446:BR$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1223)=\"\", BR1231, INDEX('TAB input'!BS$446:BS$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1223)=\"\", BS1231, INDEX('TAB input'!BT$446:BT$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1223)=\"\", BT1231, INDEX('TAB input'!BU$446:BU$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E1223)=\"\", BU1231, INDEX('TAB input'!BV$446:BV$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E1223)=\"\", BV1231, INDEX('TAB input'!BW$446:BW$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E1223)=\"\", BW1231, INDEX('TAB input'!BX$446:BX$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E1223)=\"\", BX1231, INDEX('TAB input'!BY$446:BY$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E1223)=\"\", BY1231, INDEX('TAB input'!BZ$446:BZ$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E1223)=\"\", BZ1231, INDEX('TAB input'!CA$446:CA$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E1223)=\"\", CA1231, INDEX('TAB input'!CB$446:CB$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E1223)=\"\", CB1231, INDEX('TAB input'!CC$446:CC$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E1223)=\"\", CC1231, INDEX('TAB input'!CD$446:CD$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E1223)=\"\", CD1231, INDEX('TAB input'!CE$446:CE$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E1223)=\"\", CE1231, INDEX('TAB input'!CF$446:CF$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E1223)=\"\", CF1231, INDEX('TAB input'!CG$446:CG$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E1223)=\"\", CG1231, INDEX('TAB input'!CH$446:CH$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E1223)=\"\", CH1231, INDEX('TAB input'!CI$446:CI$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E1223)=\"\", CI1231, INDEX('TAB input'!CJ$446:CJ$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E1223)=\"\", CJ1231, INDEX('TAB input'!CK$446:CK$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E1223)=\"\", CK1231, INDEX('TAB input'!CL$446:CL$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E1223)=\"\", CL1231, INDEX('TAB input'!CM$446:CM$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E1223)=\"\", CM1231, INDEX('TAB input'!CN$446:CN$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E1223)=\"\", CN1231, INDEX('TAB input'!CO$446:CO$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CP$446:CP$495, $E1223)=\"\", CO1231, INDEX('TAB input'!CP$446:CP$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CQ$446:CQ$495, $E1223)=\"\", CP1231, INDEX('TAB input'!CQ$446:CQ$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CR$446:CR$495, $E1223)=\"\", CQ1231, INDEX('TAB input'!CR$446:CR$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CS$446:CS$495, $E1223)=\"\", CR1231, INDEX('TAB input'!CS$446:CS$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CT$446:CT$495, $E1223)=\"\", CS1231, INDEX('TAB input'!CT$446:CT$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CU$446:CU$495, $E1223)=\"\", CT1231, INDEX('TAB input'!CU$446:CU$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CV$446:CV$495, $E1223)=\"\", CU1231, INDEX('TAB input'!CV$446:CV$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CW$446:CW$495, $E1223)=\"\", CV1231, INDEX('TAB input'!CW$446:CW$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CX$446:CX$495, $E1223)=\"\", CW1231, INDEX('TAB input'!CX$446:CX$495, $E1223))","v":0},{"$f":"IF(INDEX('TAB input'!CY$446:CY$495, $E1223)=\"\", CX1231, INDEX('TAB input'!CY$446:CY$495, $E1223))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1242)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>P$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:O1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>O$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:O1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:O1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>Q$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:P1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>P$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:P1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:P1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>R$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:Q1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>Q$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:Q1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:Q1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>S$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:R1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>R$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:R1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:R1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>T$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:S1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>S$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:S1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:S1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>U$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:T1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>T$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:T1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:T1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>V$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:U1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>U$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:U1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:U1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>W$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:V1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>V$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:V1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:V1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>X$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:W1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>W$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:W1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:W1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>Y$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:X1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>X$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:X1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:X1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>Z$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:Y1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>Y$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:Y1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:Y1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AA$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:Z1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>Z$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:Z1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:Z1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AB$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AA1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AA$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AA1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AA1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AC$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AB1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AB$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AB1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AB1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AD$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AC1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AC$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AC1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AC1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AE$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AD1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AD$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AD1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AD1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AF$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AE1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AE$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AE1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AE1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AG$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AF1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AF$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AF1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AF1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AH$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AG1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AG$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AG1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AG1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AI$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AH1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AH$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AH1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AH1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AJ$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AI1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AI$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AI1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AI1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AK$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AJ1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AJ$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AJ1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AJ1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AL$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AK1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AK$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AK1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AK1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AM$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AL1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AL$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AL1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AL1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AN$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AM1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AM$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AM1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AM1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AO$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AN1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AN$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AN1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AN1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AP$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AO1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AO$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AO1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AO1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AQ$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AP1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AP$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AP1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AP1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AR$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AQ1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AQ$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AQ1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AQ1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AS$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AR1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AR$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AR1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AR1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AT$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AS1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AS$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AS1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AS1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AU$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AT1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AT$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AT1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AT1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AV$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AU1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AU$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AU1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AU1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AW$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AV1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AV$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AV1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AV1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AX$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AW1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AW$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AW1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AW1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AY$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AX1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AX$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AX1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AX1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>AZ$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AY1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AY$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AY1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AY1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BA$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AZ1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>AZ$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AZ1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:AZ1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BB$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BA1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BA$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BA1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BA1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BC$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BB1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BB$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BB1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BB1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BD$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BC1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BC$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BC1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BC1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BE$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BD1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BD$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BD1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BD1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BF$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BE1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BE$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BE1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BE1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BG$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BF1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BF$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BF1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BF1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BH$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BG1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BG$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BG1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BG1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BI$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BH1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BH$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BH1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BH1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BJ$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BI1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BI$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BI1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BI1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BK$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BJ1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BJ$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BJ1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BJ1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BL$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BK1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BK$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BK1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BK1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BM$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BL1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BL$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BL1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BL1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BN$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BM1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BM$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BM1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BM1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BO$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BN1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BN$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BN1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BN1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BP$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BO1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BO$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BO1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BO1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BQ$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BP1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BP$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BP1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BP1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BR$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BQ1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BQ$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BQ1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BQ1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BS$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BR1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BR$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BR1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BR1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BT$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BS1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BS$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BS1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BS1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BU$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BT1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BT$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BT1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BT1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BV$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BU1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BU$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BU1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BU1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BW$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BV1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BV$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BV1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BV1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BX$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BW1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BW$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BW1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BW1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BY$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BX1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BX$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BX1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BX1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>BZ$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BY1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BY$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BY1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BY1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CA$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BZ1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>BZ$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BZ1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:BZ1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CB$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CA1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CA$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CA1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CA1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CC$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CB1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CB$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CB1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CB1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CD$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CC1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CC$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CC1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CC1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CE$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CD1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CD$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CD1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CD1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CF$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CE1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CE$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CE1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CE1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CG$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CF1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CF$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CF1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CF1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CH$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CG1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CG$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CG1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CG1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CI$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CH1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CH$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CH1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CH1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CJ$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CI1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CI$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CI1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CI1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CK$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CJ1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CJ$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CJ1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CJ1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CL$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CK1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CK$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CK1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CK1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CM$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CL1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CL$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CL1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CL1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CN$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CM1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CM$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CM1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CM1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CO$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CN1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CN$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CN1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CN1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CP$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CO1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CO$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CO1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CO1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CQ$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CP1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CP$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CP1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CP1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CR$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CQ1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CQ$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CQ1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CQ1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CS$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CR1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CR$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CR1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CR1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CT$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CS1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CS$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CS1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CS1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CU$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CT1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CT$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CT1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CT1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CV$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CU1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CU$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CU1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CU1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CW$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CV1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CV$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CV1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CV1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CX$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CW1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CW$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CW1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CW1242))))","v":0},{"$f":"IF(OFFSET($G1232, -$E1242, $E1242)=\"n/a\",0,IF(OFFSET($G1239, -$E1242, $E1242)=\"SL\",\nIF(OFFSET($G1232,-$E1242,$E1242)+$E1242>CY$5,IFERROR((OFFSET($G1231,-$E1242,$E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CX1242)),\nIF(OFFSET($G1233,-$E1242,$E1242)+$E1242>CX$5,IFERROR(((OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CX1242))*OFFSET($G1238, -$E1242, $E1242)/(OFFSET($G1232,-$E1242,$E1242))),0),OFFSET($G1231,-$E1242,$E1242)-SUM($G1242:CX1242))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1281)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>Q$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:P1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>P$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:P1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:P1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>R$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:Q1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>Q$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:Q1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:Q1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>S$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:R1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>R$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:R1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:R1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>T$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:S1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>S$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:S1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:S1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>U$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:T1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>T$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:T1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:T1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>V$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:U1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>U$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:U1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:U1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>W$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:V1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>V$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:V1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:V1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>X$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:W1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>W$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:W1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:W1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>Y$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:X1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>X$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:X1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:X1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>Z$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:Y1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>Y$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:Y1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:Y1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AA$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:Z1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>Z$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:Z1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:Z1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AB$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AA1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AA$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AA1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AA1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AC$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AB1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AB$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AB1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AB1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AD$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AC1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AC$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AC1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AC1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AE$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AD1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AD$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AD1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AD1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AF$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AE1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AE$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AE1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AE1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AG$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AF1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AF$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AF1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AF1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AH$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AG1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AG$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AG1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AG1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AI$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AH1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AH$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AH1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AH1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AJ$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AI1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AI$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AI1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AI1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AK$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AJ1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AJ$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AJ1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AJ1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AL$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AK1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AK$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AK1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AK1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AM$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AL1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AL$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AL1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AL1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AN$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AM1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AM$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AM1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AM1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AO$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AN1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AN$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AN1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AN1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AP$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AO1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AO$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AO1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AO1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AQ$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AP1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AP$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AP1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AP1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AR$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AQ1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AQ$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AQ1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AQ1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AS$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AR1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AR$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AR1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AR1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AT$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AS1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AS$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AS1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AS1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AU$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AT1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AT$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AT1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AT1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AV$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AU1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AU$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AU1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AU1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AW$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AV1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AV$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AV1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AV1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AX$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AW1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AW$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AW1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AW1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AY$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AX1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AX$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AX1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AX1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>AZ$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AY1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AY$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AY1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AY1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BA$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AZ1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>AZ$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AZ1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:AZ1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BB$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BA1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BA$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BA1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BA1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BC$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BB1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BB$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BB1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BB1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BD$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BC1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BC$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BC1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BC1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BE$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BD1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BD$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BD1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BD1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BF$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BE1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BE$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BE1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BE1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BG$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BF1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BF$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BF1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BF1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BH$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BG1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BG$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BG1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BG1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BI$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BH1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BH$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BH1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BH1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BJ$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BI1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BI$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BI1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BI1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BK$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BJ1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BJ$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BJ1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BJ1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BL$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BK1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BK$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BK1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BK1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BM$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BL1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BL$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BL1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BL1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BN$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BM1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BM$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BM1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BM1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BO$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BN1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BN$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BN1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BN1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BP$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BO1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BO$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BO1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BO1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BQ$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BP1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BP$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BP1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BP1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BR$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BQ1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BQ$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BQ1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BQ1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BS$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BR1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BR$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BR1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BR1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BT$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BS1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BS$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BS1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BS1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BU$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BT1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BT$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BT1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BT1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BV$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BU1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BU$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BU1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BU1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BW$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BV1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BV$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BV1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BV1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BX$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BW1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BW$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BW1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BW1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BY$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BX1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BX$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BX1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BX1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>BZ$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BY1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BY$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BY1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BY1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CA$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BZ1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>BZ$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BZ1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:BZ1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CB$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CA1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CA$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CA1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CA1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CC$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CB1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CB$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CB1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CB1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CD$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CC1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CC$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CC1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CC1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CE$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CD1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CD$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CD1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CD1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CF$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CE1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CE$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CE1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CE1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CG$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CF1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CF$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CF1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CF1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CH$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CG1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CG$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CG1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CG1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CI$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CH1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CH$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CH1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CH1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CJ$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CI1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CI$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CI1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CI1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CK$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CJ1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CJ$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CJ1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CJ1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CL$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CK1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CK$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CK1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CK1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CM$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CL1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CL$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CL1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CL1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CN$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CM1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CM$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CM1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CM1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CO$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CN1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CN$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CN1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CN1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CP$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CO1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CO$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CO1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CO1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CQ$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CP1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CP$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CP1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CP1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CR$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CQ1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CQ$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CQ1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CQ1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CS$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CR1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CR$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CR1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CR1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CT$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CS1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CS$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CS1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CS1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CU$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CT1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CT$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CT1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CT1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CV$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CU1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CU$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CU1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CU1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CW$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CV1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CV$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CV1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CV1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CX$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CW1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CW$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CW1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CW1281))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1281, $E1281)=\"n/a\",0,IF(OFFSET($G1278, -$E1281, $E1281)=\"SL\",\nIF(OFFSET($G1271,-$E1281,$E1281)+$E1281>CY$5,IFERROR((OFFSET($G1270,-$E1281,$E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CX1281)),\nIF(OFFSET($G1272,-$E1281,$E1281)+$E1281>CX$5,IFERROR(((OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CX1281))*OFFSET($G1277, -$E1281, $E1281)/(OFFSET($G1271,-$E1281,$E1281))),0),OFFSET($G1270,-$E1281,$E1281)-SUM($G1281:CX1281))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1317)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>O$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:N1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>N$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:N1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:N1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>P$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:O1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>O$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:O1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:O1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>Q$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:P1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>P$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:P1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:P1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>R$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:Q1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>Q$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:Q1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:Q1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>S$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:R1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>R$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:R1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:R1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>T$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:S1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>S$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:S1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:S1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>U$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:T1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>T$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:T1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:T1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>V$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:U1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>U$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:U1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:U1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>W$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:V1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>V$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:V1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:V1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>X$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:W1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>W$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:W1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:W1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>Y$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:X1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>X$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:X1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:X1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>Z$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:Y1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>Y$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:Y1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:Y1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AA$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:Z1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>Z$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:Z1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:Z1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AB$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AA1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AA$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AA1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AA1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AC$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AB1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AB$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AB1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AB1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AD$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AC1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AC$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AC1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AC1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AE$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AD1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AD$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AD1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AD1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AF$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AE1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AE$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AE1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AE1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AG$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AF1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AF$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AF1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AF1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AH$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AG1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AG$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AG1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AG1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AI$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AH1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AH$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AH1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AH1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AJ$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AI1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AI$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AI1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AI1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AK$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AJ1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AJ$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AJ1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AJ1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AL$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AK1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AK$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AK1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AK1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AM$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AL1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AL$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AL1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AL1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AN$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AM1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AM$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AM1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AM1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AO$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AN1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AN$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AN1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AN1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AP$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AO1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AO$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AO1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AO1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AQ$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AP1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AP$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AP1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AP1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AR$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AQ1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AQ$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AQ1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AQ1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AS$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AR1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AR$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AR1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AR1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AT$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AS1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AS$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AS1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AS1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AU$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AT1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AT$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AT1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AT1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AV$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AU1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AU$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AU1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AU1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AW$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AV1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AV$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AV1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AV1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AX$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AW1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AW$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AW1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AW1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AY$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AX1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AX$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AX1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AX1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>AZ$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AY1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AY$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AY1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AY1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BA$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AZ1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>AZ$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AZ1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:AZ1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BB$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BA1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BA$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BA1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BA1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BC$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BB1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BB$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BB1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BB1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BD$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BC1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BC$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BC1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BC1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BE$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BD1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BD$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BD1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BD1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BF$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BE1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BE$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BE1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BE1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BG$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BF1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BF$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BF1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BF1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BH$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BG1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BG$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BG1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BG1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BI$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BH1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BH$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BH1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BH1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BJ$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BI1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BI$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BI1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BI1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BK$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BJ1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BJ$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BJ1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BJ1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BL$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BK1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BK$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BK1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BK1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BM$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BL1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BL$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BL1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BL1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BN$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BM1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BM$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BM1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BM1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BO$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BN1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BN$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BN1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BN1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BP$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BO1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BO$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BO1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BO1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BQ$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BP1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BP$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BP1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BP1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BR$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BQ1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BQ$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BQ1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BQ1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BS$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BR1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BR$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BR1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BR1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BT$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BS1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BS$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BS1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BS1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BU$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BT1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BT$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BT1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BT1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BV$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BU1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BU$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BU1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BU1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BW$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BV1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BV$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BV1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BV1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BX$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BW1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BW$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BW1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BW1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BY$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BX1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BX$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BX1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BX1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>BZ$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BY1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BY$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BY1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BY1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CA$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BZ1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>BZ$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BZ1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:BZ1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CB$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CA1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CA$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CA1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CA1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CC$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CB1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CB$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CB1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CB1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CD$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CC1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CC$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CC1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CC1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CE$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CD1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CD$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CD1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CD1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CF$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CE1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CE$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CE1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CE1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CG$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CF1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CF$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CF1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CF1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CH$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CG1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CG$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CG1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CG1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CI$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CH1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CH$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CH1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CH1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CJ$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CI1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CI$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CI1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CI1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CK$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CJ1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CJ$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CJ1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CJ1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CL$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CK1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CK$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CK1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CK1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CM$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CL1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CL$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CL1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CL1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CN$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CM1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CM$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CM1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CM1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CO$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CN1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CN$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CN1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CN1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CP$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CO1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CO$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CO1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CO1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CQ$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CP1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CP$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CP1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CP1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CR$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CQ1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CQ$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CQ1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CQ1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CS$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CR1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CR$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CR1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CR1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CT$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CS1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CS$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CS1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CS1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CU$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CT1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CT$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CT1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CT1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CV$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CU1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CU$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CU1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CU1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CW$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CV1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CV$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CV1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CV1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CX$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CW1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CW$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CW1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CW1317))))","v":0},{"$f":"IF(OFFSET($G1307, -$E1317, $E1317)=\"n/a\",0,IF(OFFSET($G1314, -$E1317, $E1317)=\"SL\",\nIF(OFFSET($G1307,-$E1317,$E1317)+$E1317>CY$5,IFERROR((OFFSET($G1306,-$E1317,$E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CX1317)),\nIF(OFFSET($G1308,-$E1317,$E1317)+$E1317>CX$5,IFERROR(((OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CX1317))*OFFSET($G1313, -$E1317, $E1317)/(OFFSET($G1307,-$E1317,$E1317))),0),OFFSET($G1306,-$E1317,$E1317)-SUM($G1317:CX1317))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1319)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>Q$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:P1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>P$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:P1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:P1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>R$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:Q1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>Q$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:Q1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:Q1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>S$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:R1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>R$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:R1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:R1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>T$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:S1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>S$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:S1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:S1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>U$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:T1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>T$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:T1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:T1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>V$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:U1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>U$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:U1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:U1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>W$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:V1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>V$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:V1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:V1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>X$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:W1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>W$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:W1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:W1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>Y$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:X1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>X$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:X1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:X1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>Z$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:Y1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>Y$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:Y1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:Y1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AA$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:Z1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>Z$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:Z1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:Z1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AB$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AA1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AA$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AA1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AA1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AC$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AB1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AB$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AB1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AB1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AD$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AC1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AC$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AC1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AC1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AE$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AD1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AD$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AD1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AD1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AF$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AE1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AE$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AE1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AE1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AG$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AF1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AF$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AF1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AF1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AH$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AG1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AG$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AG1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AG1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AI$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AH1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AH$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AH1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AH1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AJ$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AI1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AI$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AI1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AI1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AK$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AJ1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AJ$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AJ1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AJ1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AL$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AK1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AK$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AK1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AK1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AM$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AL1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AL$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AL1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AL1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AN$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AM1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AM$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AM1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AM1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AO$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AN1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AN$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AN1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AN1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AP$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AO1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AO$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AO1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AO1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AQ$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AP1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AP$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AP1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AP1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AR$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AQ1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AQ$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AQ1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AQ1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AS$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AR1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AR$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AR1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AR1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AT$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AS1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AS$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AS1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AS1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AU$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AT1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AT$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AT1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AT1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AV$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AU1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AU$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AU1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AU1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AW$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AV1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AV$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AV1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AV1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AX$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AW1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AW$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AW1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AW1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AY$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AX1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AX$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AX1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AX1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>AZ$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AY1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AY$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AY1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AY1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BA$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AZ1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>AZ$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AZ1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:AZ1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BB$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BA1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BA$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BA1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BA1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BC$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BB1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BB$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BB1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BB1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BD$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BC1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BC$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BC1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BC1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BE$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BD1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BD$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BD1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BD1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BF$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BE1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BE$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BE1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BE1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BG$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BF1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BF$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BF1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BF1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BH$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BG1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BG$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BG1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BG1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BI$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BH1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BH$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BH1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BH1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BJ$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BI1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BI$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BI1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BI1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BK$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BJ1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BJ$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BJ1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BJ1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BL$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BK1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BK$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BK1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BK1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BM$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BL1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BL$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BL1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BL1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BN$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BM1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BM$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BM1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BM1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BO$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BN1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BN$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BN1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BN1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BP$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BO1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BO$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BO1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BO1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BQ$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BP1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BP$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BP1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BP1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BR$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BQ1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BQ$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BQ1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BQ1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BS$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BR1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BR$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BR1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BR1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BT$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BS1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BS$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BS1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BS1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BU$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BT1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BT$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BT1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BT1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BV$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BU1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BU$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BU1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BU1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BW$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BV1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BV$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BV1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BV1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BX$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BW1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BW$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BW1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BW1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BY$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BX1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BX$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BX1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BX1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>BZ$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BY1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BY$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BY1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BY1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CA$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BZ1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>BZ$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BZ1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:BZ1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CB$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CA1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CA$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CA1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CA1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CC$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CB1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CB$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CB1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CB1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CD$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CC1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CC$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CC1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CC1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CE$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CD1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CD$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CD1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CD1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CF$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CE1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CE$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CE1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CE1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CG$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CF1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CF$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CF1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CF1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CH$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CG1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CG$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CG1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CG1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CI$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CH1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CH$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CH1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CH1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CJ$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CI1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CI$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CI1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CI1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CK$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CJ1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CJ$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CJ1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CJ1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CL$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CK1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CK$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CK1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CK1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CM$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CL1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CL$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CL1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CL1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CN$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CM1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CM$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CM1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CM1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CO$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CN1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CN$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CN1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CN1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CP$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CO1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CO$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CO1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CO1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CQ$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CP1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CP$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CP1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CP1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CR$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CQ1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CQ$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CQ1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CQ1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CS$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CR1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CR$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CR1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CR1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CT$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CS1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CS$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CS1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CS1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CU$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CT1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CT$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CT1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CT1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CV$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CU1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CU$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CU1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CU1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CW$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CV1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CV$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CV1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CV1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CX$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CW1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CW$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CW1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CW1331))))","v":0},{"$f":"IF(OFFSET($G1312, -$E1318, $E1319)=\"n/a\", 0, IF(OFFSET($G1315, -$E1318, $E1319)=\"SL\",\nIF(OFFSET($G1312, -$E1318, $E1319)+$E1319>CY$5, IFERROR((OFFSET($G1311, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))), 0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CX1331)),\nIF(OFFSET($G1313, -$E1318, $E1319)+$E1319>CX$5, IFERROR(((OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CX1331))*OFFSET($G1314, -$E1318, $E1319)/(OFFSET($G1312, -$E1318, $E1319))),0), OFFSET($G1311, -$E1318, $E1319)-SUM($G1331:CX1331))))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1375)=\"\", IF($G1375=0, 0, F1376), INDEX('TAB input'!$G$180:$G$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1375)=\"\", G1376, INDEX('TAB input'!H$180:H$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1375)=\"\", H1376, INDEX('TAB input'!I$180:I$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1375)=\"\", I1376, INDEX('TAB input'!J$180:J$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1375)=\"\", J1376, INDEX('TAB input'!K$180:K$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1375)=\"\", K1376, INDEX('TAB input'!L$180:L$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1375)=\"\", L1376, INDEX('TAB input'!M$180:M$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1375)=\"\", M1376, INDEX('TAB input'!N$180:N$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1375)=\"\", N1376, INDEX('TAB input'!O$180:O$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1375)=\"\", O1376, INDEX('TAB input'!P$180:P$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1375)=\"\", P1376, INDEX('TAB input'!Q$180:Q$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1375)=\"\", Q1376, INDEX('TAB input'!R$180:R$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1375)=\"\", R1376, INDEX('TAB input'!S$180:S$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1375)=\"\", S1376, INDEX('TAB input'!T$180:T$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1375)=\"\", T1376, INDEX('TAB input'!U$180:U$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1375)=\"\", U1376, INDEX('TAB input'!V$180:V$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1375)=\"\", V1376, INDEX('TAB input'!W$180:W$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1375)=\"\", W1376, INDEX('TAB input'!X$180:X$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1375)=\"\", X1376, INDEX('TAB input'!Y$180:Y$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1375)=\"\", Y1376, INDEX('TAB input'!Z$180:Z$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1375)=\"\", Z1376, INDEX('TAB input'!AA$180:AA$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1375)=\"\", AA1376, INDEX('TAB input'!AB$180:AB$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1375)=\"\", AB1376, INDEX('TAB input'!AC$180:AC$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1375)=\"\", AC1376, INDEX('TAB input'!AD$180:AD$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1375)=\"\", AD1376, INDEX('TAB input'!AE$180:AE$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1375)=\"\", AE1376, INDEX('TAB input'!AF$180:AF$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1375)=\"\", AF1376, INDEX('TAB input'!AG$180:AG$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1375)=\"\", AG1376, INDEX('TAB input'!AH$180:AH$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1375)=\"\", AH1376, INDEX('TAB input'!AI$180:AI$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1375)=\"\", AI1376, INDEX('TAB input'!AJ$180:AJ$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1375)=\"\", AJ1376, INDEX('TAB input'!AK$180:AK$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1375)=\"\", AK1376, INDEX('TAB input'!AL$180:AL$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1375)=\"\", AL1376, INDEX('TAB input'!AM$180:AM$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1375)=\"\", AM1376, INDEX('TAB input'!AN$180:AN$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1375)=\"\", AN1376, INDEX('TAB input'!AO$180:AO$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1375)=\"\", AO1376, INDEX('TAB input'!AP$180:AP$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1375)=\"\", AP1376, INDEX('TAB input'!AQ$180:AQ$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1375)=\"\", AQ1376, INDEX('TAB input'!AR$180:AR$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1375)=\"\", AR1376, INDEX('TAB input'!AS$180:AS$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1375)=\"\", AS1376, INDEX('TAB input'!AT$180:AT$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1375)=\"\", AT1376, INDEX('TAB input'!AU$180:AU$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1375)=\"\", AU1376, INDEX('TAB input'!AV$180:AV$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1375)=\"\", AV1376, INDEX('TAB input'!AW$180:AW$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1375)=\"\", AW1376, INDEX('TAB input'!AX$180:AX$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1375)=\"\", AX1376, INDEX('TAB input'!AY$180:AY$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1375)=\"\", AY1376, INDEX('TAB input'!AZ$180:AZ$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1375)=\"\", AZ1376, INDEX('TAB input'!BA$180:BA$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1375)=\"\", BA1376, INDEX('TAB input'!BB$180:BB$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1375)=\"\", BB1376, INDEX('TAB input'!BC$180:BC$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1375)=\"\", BC1376, INDEX('TAB input'!BD$180:BD$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1375)=\"\", BD1376, INDEX('TAB input'!BE$180:BE$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1375)=\"\", BE1376, INDEX('TAB input'!BF$180:BF$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1375)=\"\", BF1376, INDEX('TAB input'!BG$180:BG$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1375)=\"\", BG1376, INDEX('TAB input'!BH$180:BH$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1375)=\"\", BH1376, INDEX('TAB input'!BI$180:BI$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1375)=\"\", BI1376, INDEX('TAB input'!BJ$180:BJ$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1375)=\"\", BJ1376, INDEX('TAB input'!BK$180:BK$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1375)=\"\", BK1376, INDEX('TAB input'!BL$180:BL$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1375)=\"\", BL1376, INDEX('TAB input'!BM$180:BM$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1375)=\"\", BM1376, INDEX('TAB input'!BN$180:BN$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1375)=\"\", BN1376, INDEX('TAB input'!BO$180:BO$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1375)=\"\", BO1376, INDEX('TAB input'!BP$180:BP$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1375)=\"\", BP1376, INDEX('TAB input'!BQ$180:BQ$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1375)=\"\", BQ1376, INDEX('TAB input'!BR$180:BR$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1375)=\"\", BR1376, INDEX('TAB input'!BS$180:BS$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1375)=\"\", BS1376, INDEX('TAB input'!BT$180:BT$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1375)=\"\", BT1376, INDEX('TAB input'!BU$180:BU$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E1375)=\"\", BU1376, INDEX('TAB input'!BV$180:BV$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E1375)=\"\", BV1376, INDEX('TAB input'!BW$180:BW$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E1375)=\"\", BW1376, INDEX('TAB input'!BX$180:BX$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E1375)=\"\", BX1376, INDEX('TAB input'!BY$180:BY$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E1375)=\"\", BY1376, INDEX('TAB input'!BZ$180:BZ$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E1375)=\"\", BZ1376, INDEX('TAB input'!CA$180:CA$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E1375)=\"\", CA1376, INDEX('TAB input'!CB$180:CB$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E1375)=\"\", CB1376, INDEX('TAB input'!CC$180:CC$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E1375)=\"\", CC1376, INDEX('TAB input'!CD$180:CD$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E1375)=\"\", CD1376, INDEX('TAB input'!CE$180:CE$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E1375)=\"\", CE1376, INDEX('TAB input'!CF$180:CF$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E1375)=\"\", CF1376, INDEX('TAB input'!CG$180:CG$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E1375)=\"\", CG1376, INDEX('TAB input'!CH$180:CH$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E1375)=\"\", CH1376, INDEX('TAB input'!CI$180:CI$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E1375)=\"\", CI1376, INDEX('TAB input'!CJ$180:CJ$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E1375)=\"\", CJ1376, INDEX('TAB input'!CK$180:CK$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E1375)=\"\", CK1376, INDEX('TAB input'!CL$180:CL$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E1375)=\"\", CL1376, INDEX('TAB input'!CM$180:CM$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E1375)=\"\", CM1376, INDEX('TAB input'!CN$180:CN$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E1375)=\"\", CN1376, INDEX('TAB input'!CO$180:CO$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CP$180:CP$229, $E1375)=\"\", CO1376, INDEX('TAB input'!CP$180:CP$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CQ$180:CQ$229, $E1375)=\"\", CP1376, INDEX('TAB input'!CQ$180:CQ$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CR$180:CR$229, $E1375)=\"\", CQ1376, INDEX('TAB input'!CR$180:CR$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CS$180:CS$229, $E1375)=\"\", CR1376, INDEX('TAB input'!CS$180:CS$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CT$180:CT$229, $E1375)=\"\", CS1376, INDEX('TAB input'!CT$180:CT$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CU$180:CU$229, $E1375)=\"\", CT1376, INDEX('TAB input'!CU$180:CU$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CV$180:CV$229, $E1375)=\"\", CU1376, INDEX('TAB input'!CV$180:CV$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CW$180:CW$229, $E1375)=\"\", CV1376, INDEX('TAB input'!CW$180:CW$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CX$180:CX$229, $E1375)=\"\", CW1376, INDEX('TAB input'!CX$180:CX$229, $E1375))","v":0},{"$f":"IF(INDEX('TAB input'!CY$180:CY$229, $E1375)=\"\", CX1376, INDEX('TAB input'!CY$180:CY$229, $E1375))","v":0}]
[null,null,null,null,null,{"$f":"F1374&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H1386:H1409)+H1378","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1386:R1409)+R1378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1386:AN1409)+AN1378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1386:BT1409)+BT1378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP1386:CP1409)+CP1378","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1429)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>M$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:L1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>L$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:L1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:L1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>N$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:M1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>M$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:M1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:M1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>O$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:N1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>N$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:N1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:N1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>P$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:O1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>O$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:O1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:O1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>Q$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:P1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>P$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:P1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:P1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>R$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:Q1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>Q$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:Q1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:Q1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>S$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:R1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>R$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:R1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:R1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>T$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:S1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>S$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:S1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:S1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>U$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:T1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>T$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:T1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:T1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>V$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:U1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>U$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:U1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:U1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>W$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:V1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>V$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:V1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:V1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>X$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:W1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>W$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:W1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:W1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>Y$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:X1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>X$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:X1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:X1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>Z$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:Y1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>Y$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:Y1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:Y1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AA$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:Z1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>Z$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:Z1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:Z1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AB$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AA1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AA$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AA1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AA1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AC$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AB1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AB$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AB1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AB1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AD$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AC1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AC$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AC1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AC1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AE$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AD1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AD$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AD1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AD1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AF$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AE1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AE$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AE1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AE1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AG$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AF1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AF$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AF1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AF1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AH$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AG1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AG$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AG1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AG1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AI$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AH1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AH$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AH1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AH1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AJ$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AI1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AI$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AI1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AI1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AK$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AJ1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AJ$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AJ1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AJ1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AL$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AK1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AK$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AK1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AK1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AM$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AL1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AL$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AL1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AL1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AN$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AM1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AM$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AM1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AM1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AO$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AN1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AN$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AN1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AN1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AP$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AO1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AO$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AO1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AO1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AQ$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AP1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AP$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AP1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AP1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AR$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AQ1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AQ$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AQ1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AQ1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AS$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AR1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AR$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AR1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AR1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AT$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AS1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AS$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AS1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AS1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AU$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AT1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AT$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AT1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AT1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AV$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AU1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AU$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AU1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AU1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AW$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AV1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AV$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AV1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AV1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AX$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AW1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AW$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AW1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AW1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AY$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AX1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AX$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AX1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AX1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>AZ$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AY1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AY$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AY1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AY1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BA$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AZ1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>AZ$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AZ1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:AZ1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BB$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BA1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BA$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BA1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BA1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BC$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BB1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BB$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BB1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BB1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BD$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BC1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BC$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BC1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BC1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BE$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BD1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BD$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BD1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BD1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BF$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BE1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BE$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BE1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BE1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BG$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BF1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BF$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BF1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BF1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BH$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BG1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BG$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BG1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BG1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BI$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BH1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BH$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BH1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BH1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BJ$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BI1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BI$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BI1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BI1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BK$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BJ1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BJ$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BJ1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BJ1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BL$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BK1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BK$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BK1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BK1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BM$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BL1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BL$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BL1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BL1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BN$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BM1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BM$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BM1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BM1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BO$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BN1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BN$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BN1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BN1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BP$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BO1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BO$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BO1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BO1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BQ$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BP1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BP$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BP1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BP1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BR$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BQ1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BQ$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BQ1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BQ1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BS$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BR1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BR$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BR1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BR1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BT$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BS1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BS$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BS1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BS1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BU$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BT1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BT$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BT1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BT1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BV$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BU1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BU$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BU1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BU1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BW$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BV1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BV$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BV1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BV1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BX$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BW1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BW$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BW1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BW1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BY$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BX1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BX$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BX1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BX1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>BZ$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BY1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BY$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BY1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BY1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CA$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BZ1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>BZ$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BZ1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:BZ1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CB$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CA1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CA$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CA1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CA1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CC$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CB1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CB$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CB1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CB1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CD$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CC1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CC$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CC1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CC1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CE$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CD1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CD$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CD1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CD1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CF$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CE1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CE$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CE1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CE1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CG$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CF1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CF$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CF1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CF1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CH$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CG1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CG$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CG1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CG1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CI$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CH1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CH$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CH1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CH1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CJ$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CI1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CI$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CI1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CI1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CK$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CJ1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CJ$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CJ1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CJ1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CL$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CK1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CK$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CK1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CK1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CM$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CL1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CL$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CL1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CL1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CN$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CM1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CM$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CM1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CM1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CO$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CN1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CN$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CN1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CN1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CP$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CO1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CO$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CO1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CO1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CQ$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CP1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CP$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CP1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CP1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CR$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CQ1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CQ$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CQ1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CQ1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CS$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CR1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CR$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CR1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CR1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CT$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CS1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CS$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CS1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CS1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CU$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CT1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CT$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CT1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CT1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CV$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CU1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CU$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CU1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CU1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CW$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CV1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CV$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CV1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CV1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CX$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CW1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CW$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CW1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CW1441))))","v":0},{"$f":"IF(OFFSET($G1422, -$E1428, $E1429)=\"n/a\", 0, IF(OFFSET($G1425, -$E1428, $E1429)=\"SL\",\nIF(OFFSET($G1422, -$E1428, $E1429)+$E1429>CY$5, IFERROR((OFFSET($G1421, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))), 0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CX1441)),\nIF(OFFSET($G1423, -$E1428, $E1429)+$E1429>CX$5, IFERROR(((OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CX1441))*OFFSET($G1424, -$E1428, $E1429)/(OFFSET($G1422, -$E1428, $E1429))),0), OFFSET($G1421, -$E1428, $E1429)-SUM($G1441:CX1441))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1465)","v":"Depreciation of net capex 2018-19"},null,null,null,null,{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>K$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:J1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>J$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:J1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:J1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>L$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:K1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>K$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:K1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:K1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>M$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:L1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>L$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:L1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:L1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>N$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:M1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>M$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:M1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:M1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>O$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:N1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>N$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:N1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:N1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>P$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:O1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>O$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:O1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:O1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>Q$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:P1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>P$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:P1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:P1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>R$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:Q1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>Q$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:Q1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:Q1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>S$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:R1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>R$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:R1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:R1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>T$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:S1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>S$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:S1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:S1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>U$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:T1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>T$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:T1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:T1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>V$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:U1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>U$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:U1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:U1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>W$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:V1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>V$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:V1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:V1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>X$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:W1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>W$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:W1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:W1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>Y$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:X1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>X$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:X1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:X1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>Z$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:Y1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>Y$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:Y1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:Y1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AA$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:Z1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>Z$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:Z1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:Z1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AB$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AA1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AA$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AA1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AA1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AC$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AB1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AB$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AB1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AB1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AD$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AC1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AC$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AC1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AC1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AE$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AD1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AD$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AD1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AD1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AF$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AE1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AE$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AE1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AE1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AG$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AF1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AF$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AF1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AF1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AH$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AG1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AG$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AG1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AG1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AI$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AH1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AH$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AH1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AH1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AJ$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AI1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AI$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AI1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AI1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AK$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AJ1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AJ$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AJ1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AJ1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AL$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AK1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AK$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AK1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AK1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AM$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AL1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AL$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AL1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AL1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AN$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AM1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AM$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AM1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AM1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AO$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AN1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AN$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AN1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AN1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AP$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AO1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AO$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AO1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AO1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AQ$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AP1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AP$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AP1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AP1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AR$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AQ1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AQ$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AQ1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AQ1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AS$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AR1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AR$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AR1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AR1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AT$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AS1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AS$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AS1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AS1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AU$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AT1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AT$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AT1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AT1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AV$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AU1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AU$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AU1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AU1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AW$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AV1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AV$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AV1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AV1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AX$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AW1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AW$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AW1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AW1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AY$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AX1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AX$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AX1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AX1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>AZ$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AY1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AY$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AY1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AY1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BA$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AZ1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>AZ$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AZ1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:AZ1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BB$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BA1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BA$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BA1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BA1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BC$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BB1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BB$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BB1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BB1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BD$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BC1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BC$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BC1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BC1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BE$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BD1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BD$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BD1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BD1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BF$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BE1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BE$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BE1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BE1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BG$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BF1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BF$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BF1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BF1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BH$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BG1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BG$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BG1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BG1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BI$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BH1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BH$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BH1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BH1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BJ$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BI1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BI$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BI1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BI1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BK$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BJ1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BJ$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BJ1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BJ1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BL$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BK1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BK$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BK1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BK1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BM$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BL1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BL$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BL1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BL1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BN$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BM1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BM$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BM1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BM1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BO$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BN1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BN$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BN1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BN1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BP$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BO1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BO$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BO1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BO1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BQ$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BP1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BP$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BP1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BP1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BR$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BQ1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BQ$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BQ1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BQ1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BS$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BR1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BR$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BR1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BR1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BT$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BS1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BS$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BS1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BS1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BU$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BT1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BT$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BT1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BT1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BV$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BU1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BU$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BU1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BU1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BW$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BV1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BV$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BV1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BV1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BX$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BW1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BW$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BW1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BW1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BY$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BX1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BX$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BX1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BX1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>BZ$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BY1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BY$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BY1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BY1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CA$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BZ1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>BZ$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BZ1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:BZ1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CB$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CA1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CA$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CA1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CA1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CC$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CB1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CB$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CB1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CB1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CD$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CC1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CC$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CC1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CC1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CE$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CD1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CD$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CD1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CD1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CF$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CE1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CE$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CE1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CE1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CG$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CF1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CF$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CF1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CF1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CH$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CG1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CG$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CG1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CG1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CI$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CH1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CH$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CH1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CH1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CJ$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CI1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CI$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CI1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CI1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CK$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CJ1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CJ$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CJ1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CJ1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CL$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CK1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CK$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CK1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CK1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CM$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CL1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CL$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CL1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CL1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CN$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CM1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CM$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CM1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CM1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CO$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CN1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CN$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CN1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CN1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CP$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CO1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CO$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CO1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CO1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CQ$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CP1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CP$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CP1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CP1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CR$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CQ1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CQ$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CQ1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CQ1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CS$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CR1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CR$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CR1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CR1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CT$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CS1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CS$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CS1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CS1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CU$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CT1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CT$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CT1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CT1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CV$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CU1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CU$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CU1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CU1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CW$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CV1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CV$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CV1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CV1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CX$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CW1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CW$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CW1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CW1465))))","v":0},{"$f":"IF(OFFSET($G1455, -$E1465, $E1465)=\"n/a\",0,IF(OFFSET($G1462, -$E1465, $E1465)=\"SL\",\nIF(OFFSET($G1455,-$E1465,$E1465)+$E1465>CY$5,IFERROR((OFFSET($G1454,-$E1465,$E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CX1465)),\nIF(OFFSET($G1456,-$E1465,$E1465)+$E1465>CX$5,IFERROR(((OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CX1465))*OFFSET($G1461, -$E1465, $E1465)/(OFFSET($G1455,-$E1465,$E1465))),0),OFFSET($G1454,-$E1465,$E1465)-SUM($G1465:CX1465))))","v":0}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1489)=0, G1491, INDEX('TAB input'!H$233:H$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1489)=0, H1491, INDEX('TAB input'!I$233:I$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1489)=0, I1491, INDEX('TAB input'!J$233:J$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1489)=0, J1491, INDEX('TAB input'!K$233:K$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1489)=0, K1491, INDEX('TAB input'!L$233:L$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1489)=0, L1491, INDEX('TAB input'!M$233:M$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1489)=0, M1491, INDEX('TAB input'!N$233:N$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1489)=0, N1491, INDEX('TAB input'!O$233:O$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1489)=0, O1491, INDEX('TAB input'!P$233:P$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1489)=0, P1491, INDEX('TAB input'!Q$233:Q$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1489)=0, Q1491, INDEX('TAB input'!R$233:R$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1489)=0, R1491, INDEX('TAB input'!S$233:S$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1489)=0, S1491, INDEX('TAB input'!T$233:T$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1489)=0, T1491, INDEX('TAB input'!U$233:U$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1489)=0, U1491, INDEX('TAB input'!V$233:V$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1489)=0, V1491, INDEX('TAB input'!W$233:W$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1489)=0, W1491, INDEX('TAB input'!X$233:X$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1489)=0, X1491, INDEX('TAB input'!Y$233:Y$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1489)=0, Y1491, INDEX('TAB input'!Z$233:Z$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1489)=0, Z1491, INDEX('TAB input'!AA$233:AA$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1489)=0, AA1491, INDEX('TAB input'!AB$233:AB$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1489)=0, AB1491, INDEX('TAB input'!AC$233:AC$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1489)=0, AC1491, INDEX('TAB input'!AD$233:AD$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1489)=0, AD1491, INDEX('TAB input'!AE$233:AE$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1489)=0, AE1491, INDEX('TAB input'!AF$233:AF$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1489)=0, AF1491, INDEX('TAB input'!AG$233:AG$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1489)=0, AG1491, INDEX('TAB input'!AH$233:AH$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1489)=0, AH1491, INDEX('TAB input'!AI$233:AI$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1489)=0, AI1491, INDEX('TAB input'!AJ$233:AJ$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1489)=0, AJ1491, INDEX('TAB input'!AK$233:AK$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1489)=0, AK1491, INDEX('TAB input'!AL$233:AL$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1489)=0, AL1491, INDEX('TAB input'!AM$233:AM$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1489)=0, AM1491, INDEX('TAB input'!AN$233:AN$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1489)=0, AN1491, INDEX('TAB input'!AO$233:AO$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1489)=0, AO1491, INDEX('TAB input'!AP$233:AP$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1489)=0, AP1491, INDEX('TAB input'!AQ$233:AQ$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1489)=0, AQ1491, INDEX('TAB input'!AR$233:AR$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1489)=0, AR1491, INDEX('TAB input'!AS$233:AS$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1489)=0, AS1491, INDEX('TAB input'!AT$233:AT$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1489)=0, AT1491, INDEX('TAB input'!AU$233:AU$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1489)=0, AU1491, INDEX('TAB input'!AV$233:AV$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1489)=0, AV1491, INDEX('TAB input'!AW$233:AW$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1489)=0, AW1491, INDEX('TAB input'!AX$233:AX$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1489)=0, AX1491, INDEX('TAB input'!AY$233:AY$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1489)=0, AY1491, INDEX('TAB input'!AZ$233:AZ$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1489)=0, AZ1491, INDEX('TAB input'!BA$233:BA$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1489)=0, BA1491, INDEX('TAB input'!BB$233:BB$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1489)=0, BB1491, INDEX('TAB input'!BC$233:BC$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1489)=0, BC1491, INDEX('TAB input'!BD$233:BD$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1489)=0, BD1491, INDEX('TAB input'!BE$233:BE$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1489)=0, BE1491, INDEX('TAB input'!BF$233:BF$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1489)=0, BF1491, INDEX('TAB input'!BG$233:BG$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1489)=0, BG1491, INDEX('TAB input'!BH$233:BH$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1489)=0, BH1491, INDEX('TAB input'!BI$233:BI$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1489)=0, BI1491, INDEX('TAB input'!BJ$233:BJ$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1489)=0, BJ1491, INDEX('TAB input'!BK$233:BK$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1489)=0, BK1491, INDEX('TAB input'!BL$233:BL$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1489)=0, BL1491, INDEX('TAB input'!BM$233:BM$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1489)=0, BM1491, INDEX('TAB input'!BN$233:BN$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1489)=0, BN1491, INDEX('TAB input'!BO$233:BO$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1489)=0, BO1491, INDEX('TAB input'!BP$233:BP$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1489)=0, BP1491, INDEX('TAB input'!BQ$233:BQ$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1489)=0, BQ1491, INDEX('TAB input'!BR$233:BR$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1489)=0, BR1491, INDEX('TAB input'!BS$233:BS$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1489)=0, BS1491, INDEX('TAB input'!BT$233:BT$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1489)=0, BT1491, INDEX('TAB input'!BU$233:BU$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1489)=0, BU1491, INDEX('TAB input'!BV$233:BV$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1489)=0, BV1491, INDEX('TAB input'!BW$233:BW$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1489)=0, BW1491, INDEX('TAB input'!BX$233:BX$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1489)=0, BX1491, INDEX('TAB input'!BY$233:BY$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1489)=0, BY1491, INDEX('TAB input'!BZ$233:BZ$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1489)=0, BZ1491, INDEX('TAB input'!CA$233:CA$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1489)=0, CA1491, INDEX('TAB input'!CB$233:CB$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1489)=0, CB1491, INDEX('TAB input'!CC$233:CC$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E1489)=0, CC1491, INDEX('TAB input'!CD$233:CD$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E1489)=0, CD1491, INDEX('TAB input'!CE$233:CE$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E1489)=0, CE1491, INDEX('TAB input'!CF$233:CF$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E1489)=0, CF1491, INDEX('TAB input'!CG$233:CG$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E1489)=0, CG1491, INDEX('TAB input'!CH$233:CH$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E1489)=0, CH1491, INDEX('TAB input'!CI$233:CI$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E1489)=0, CI1491, INDEX('TAB input'!CJ$233:CJ$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E1489)=0, CJ1491, INDEX('TAB input'!CK$233:CK$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E1489)=0, CK1491, INDEX('TAB input'!CL$233:CL$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E1489)=0, CL1491, INDEX('TAB input'!CM$233:CM$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E1489)=0, CM1491, INDEX('TAB input'!CN$233:CN$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E1489)=0, CN1491, INDEX('TAB input'!CO$233:CO$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CP$233:CP$282, $E1489)=0, CO1491, INDEX('TAB input'!CP$233:CP$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CQ$233:CQ$282, $E1489)=0, CP1491, INDEX('TAB input'!CQ$233:CQ$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CR$233:CR$282, $E1489)=0, CQ1491, INDEX('TAB input'!CR$233:CR$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CS$233:CS$282, $E1489)=0, CR1491, INDEX('TAB input'!CS$233:CS$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CT$233:CT$282, $E1489)=0, CS1491, INDEX('TAB input'!CT$233:CT$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CU$233:CU$282, $E1489)=0, CT1491, INDEX('TAB input'!CU$233:CU$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CV$233:CV$282, $E1489)=0, CU1491, INDEX('TAB input'!CV$233:CV$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CW$233:CW$282, $E1489)=0, CV1491, INDEX('TAB input'!CW$233:CW$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CX$233:CX$282, $E1489)=0, CW1491, INDEX('TAB input'!CX$233:CX$282, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!CY$233:CY$282, $E1489)=0, CX1491, INDEX('TAB input'!CY$233:CY$282, $E1489))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1510)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>R$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:Q1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>Q$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:Q1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:Q1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>S$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:R1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>R$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:R1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:R1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>T$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:S1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>S$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:S1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:S1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>U$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:T1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>T$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:T1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:T1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>V$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:U1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>U$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:U1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:U1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>W$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:V1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>V$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:V1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:V1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>X$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:W1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>W$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:W1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:W1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>Y$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:X1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>X$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:X1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:X1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>Z$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:Y1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>Y$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:Y1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:Y1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AA$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:Z1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>Z$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:Z1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:Z1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AB$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AA1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AA$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AA1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AA1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AC$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AB1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AB$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AB1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AB1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AD$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AC1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AC$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AC1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AC1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AE$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AD1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AD$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AD1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AD1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AF$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AE1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AE$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AE1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AE1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AG$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AF1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AF$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AF1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AF1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AH$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AG1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AG$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AG1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AG1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AI$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AH1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AH$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AH1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AH1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AJ$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AI1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AI$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AI1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AI1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AK$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AJ1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AJ$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AJ1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AJ1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AL$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AK1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AK$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AK1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AK1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AM$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AL1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AL$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AL1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AL1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AN$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AM1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AM$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AM1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AM1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AO$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AN1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AN$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AN1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AN1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AP$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AO1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AO$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AO1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AO1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AQ$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AP1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AP$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AP1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AP1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AR$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AQ1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AQ$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AQ1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AQ1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AS$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AR1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AR$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AR1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AR1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AT$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AS1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AS$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AS1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AS1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AU$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AT1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AT$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AT1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AT1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AV$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AU1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AU$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AU1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AU1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AW$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AV1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AV$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AV1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AV1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AX$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AW1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AW$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AW1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AW1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AY$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AX1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AX$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AX1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AX1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>AZ$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AY1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AY$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AY1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AY1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BA$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AZ1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>AZ$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AZ1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:AZ1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BB$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BA1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BA$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BA1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BA1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BC$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BB1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BB$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BB1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BB1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BD$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BC1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BC$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BC1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BC1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BE$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BD1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BD$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BD1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BD1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BF$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BE1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BE$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BE1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BE1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BG$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BF1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BF$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BF1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BF1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BH$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BG1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BG$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BG1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BG1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BI$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BH1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BH$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BH1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BH1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BJ$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BI1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BI$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BI1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BI1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BK$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BJ1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BJ$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BJ1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BJ1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BL$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BK1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BK$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BK1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BK1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BM$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BL1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BL$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BL1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BL1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BN$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BM1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BM$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BM1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BM1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BO$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BN1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BN$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BN1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BN1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BP$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BO1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BO$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BO1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BO1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BQ$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BP1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BP$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BP1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BP1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BR$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BQ1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BQ$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BQ1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BQ1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BS$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BR1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BR$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BR1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BR1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BT$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BS1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BS$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BS1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BS1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BU$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BT1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BT$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BT1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BT1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BV$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BU1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BU$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BU1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BU1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BW$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BV1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BV$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BV1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BV1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BX$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BW1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BW$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BW1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BW1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BY$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BX1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BX$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BX1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BX1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>BZ$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BY1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BY$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BY1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BY1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CA$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BZ1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>BZ$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BZ1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:BZ1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CB$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CA1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CA$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CA1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CA1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CC$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CB1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CB$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CB1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CB1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CD$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CC1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CC$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CC1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CC1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CE$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CD1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CD$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CD1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CD1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CF$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CE1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CE$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CE1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CE1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CG$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CF1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CF$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CF1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CF1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CH$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CG1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CG$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CG1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CG1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CI$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CH1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CH$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CH1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CH1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CJ$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CI1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CI$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CI1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CI1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CK$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CJ1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CJ$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CJ1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CJ1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CL$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CK1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CK$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CK1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CK1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CM$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CL1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CL$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CL1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CL1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CN$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CM1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CM$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CM1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CM1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CO$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CN1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CN$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CN1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CN1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CP$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CO1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CO$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CO1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CO1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CQ$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CP1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CP$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CP1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CP1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CR$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CQ1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CQ$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CQ1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CQ1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CS$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CR1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CR$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CR1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CR1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CT$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CS1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CS$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CS1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CS1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CU$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CT1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CT$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CT1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CT1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CV$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CU1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CU$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CU1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CU1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CW$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CV1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CV$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CV1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CV1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CX$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CW1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CW$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CW1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CW1510))))","v":0},{"$f":"IF(OFFSET($G1500, -$E1510, $E1510)=\"n/a\",0,IF(OFFSET($G1507, -$E1510, $E1510)=\"SL\",\nIF(OFFSET($G1500,-$E1510,$E1510)+$E1510>CY$5,IFERROR((OFFSET($G1499,-$E1510,$E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CX1510)),\nIF(OFFSET($G1501,-$E1510,$E1510)+$E1510>CX$5,IFERROR(((OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CX1510))*OFFSET($G1506, -$E1510, $E1510)/(OFFSET($G1500,-$E1510,$E1510))),0),OFFSET($G1499,-$E1510,$E1510)-SUM($G1510:CX1510))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1541)","v":"Depreciation of net capex 2018-19"},null,null,null,null,{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>K$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:J1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>J$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:J1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:J1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>L$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:K1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>K$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:K1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:K1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>M$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:L1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>L$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:L1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:L1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>N$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:M1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>M$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:M1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:M1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>O$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:N1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>N$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:N1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:N1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>P$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:O1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>O$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:O1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:O1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>Q$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:P1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>P$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:P1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:P1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>R$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:Q1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>Q$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:Q1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:Q1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>S$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:R1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>R$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:R1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:R1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>T$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:S1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>S$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:S1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:S1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>U$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:T1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>T$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:T1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:T1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>V$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:U1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>U$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:U1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:U1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>W$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:V1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>V$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:V1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:V1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>X$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:W1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>W$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:W1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:W1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>Y$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:X1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>X$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:X1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:X1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>Z$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:Y1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>Y$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:Y1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:Y1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AA$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:Z1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>Z$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:Z1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:Z1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AB$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AA1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AA$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AA1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AA1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AC$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AB1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AB$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AB1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AB1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AD$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AC1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AC$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AC1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AC1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AE$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AD1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AD$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AD1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AD1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AF$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AE1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AE$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AE1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AE1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AG$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AF1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AF$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AF1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AF1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AH$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AG1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AG$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AG1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AG1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AI$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AH1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AH$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AH1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AH1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AJ$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AI1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AI$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AI1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AI1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AK$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AJ1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AJ$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AJ1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AJ1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AL$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AK1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AK$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AK1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AK1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AM$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AL1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AL$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AL1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AL1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AN$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AM1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AM$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AM1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AM1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AO$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AN1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AN$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AN1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AN1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AP$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AO1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AO$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AO1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AO1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AQ$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AP1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AP$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AP1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AP1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AR$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AQ1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AQ$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AQ1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AQ1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AS$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AR1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AR$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AR1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AR1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AT$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AS1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AS$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AS1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AS1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AU$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AT1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AT$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AT1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AT1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AV$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AU1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AU$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AU1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AU1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AW$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AV1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AV$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AV1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AV1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AX$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AW1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AW$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AW1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AW1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AY$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AX1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AX$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AX1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AX1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>AZ$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AY1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AY$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AY1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AY1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BA$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AZ1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>AZ$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AZ1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:AZ1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BB$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BA1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BA$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BA1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BA1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BC$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BB1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BB$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BB1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BB1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BD$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BC1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BC$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BC1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BC1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BE$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BD1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BD$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BD1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BD1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BF$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BE1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BE$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BE1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BE1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BG$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BF1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BF$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BF1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BF1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BH$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BG1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BG$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BG1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BG1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BI$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BH1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BH$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BH1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BH1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BJ$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BI1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BI$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BI1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BI1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BK$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BJ1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BJ$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BJ1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BJ1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BL$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BK1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BK$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BK1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BK1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BM$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BL1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BL$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BL1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BL1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BN$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BM1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BM$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BM1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BM1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BO$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BN1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BN$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BN1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BN1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BP$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BO1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BO$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BO1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BO1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BQ$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BP1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BP$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BP1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BP1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BR$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BQ1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BQ$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BQ1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BQ1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BS$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BR1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BR$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BR1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BR1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BT$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BS1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BS$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BS1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BS1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BU$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BT1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BT$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BT1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BT1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BV$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BU1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BU$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BU1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BU1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BW$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BV1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BV$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BV1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BV1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BX$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BW1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BW$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BW1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BW1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BY$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BX1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BX$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BX1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BX1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>BZ$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BY1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BY$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BY1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BY1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CA$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BZ1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>BZ$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BZ1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:BZ1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CB$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CA1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CA$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CA1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CA1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CC$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CB1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CB$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CB1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CB1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CD$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CC1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CC$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CC1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CC1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CE$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CD1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CD$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CD1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CD1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CF$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CE1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CE$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CE1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CE1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CG$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CF1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CF$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CF1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CF1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CH$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CG1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CG$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CG1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CG1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CI$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CH1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CH$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CH1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CH1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CJ$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CI1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CI$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CI1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CI1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CK$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CJ1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CJ$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CJ1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CJ1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CL$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CK1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CK$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CK1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CK1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CM$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CL1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CL$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CL1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CL1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CN$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CM1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CM$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CM1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CM1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CO$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CN1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CN$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CN1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CN1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CP$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CO1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CO$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CO1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CO1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CQ$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CP1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CP$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CP1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CP1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CR$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CQ1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CQ$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CQ1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CQ1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CS$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CR1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CR$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CR1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CR1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CT$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CS1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CS$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CS1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CS1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CU$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CT1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CT$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CT1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CT1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CV$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CU1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CU$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CU1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CU1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CW$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CV1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CV$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CV1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CV1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CX$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CW1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CW$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CW1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CW1541))))","v":0},{"$f":"IF(OFFSET($G1531, -$E1541, $E1541)=\"n/a\",0,IF(OFFSET($G1538, -$E1541, $E1541)=\"SL\",\nIF(OFFSET($G1531,-$E1541,$E1541)+$E1541>CY$5,IFERROR((OFFSET($G1530,-$E1541,$E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CX1541)),\nIF(OFFSET($G1532,-$E1541,$E1541)+$E1541>CX$5,IFERROR(((OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CX1541))*OFFSET($G1537, -$E1541, $E1541)/(OFFSET($G1531,-$E1541,$E1541))),0),OFFSET($G1530,-$E1541,$E1541)-SUM($G1541:CX1541))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1585)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>Q$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:P1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>P$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:P1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:P1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>R$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:Q1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>Q$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:Q1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:Q1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>S$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:R1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>R$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:R1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:R1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>T$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:S1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>S$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:S1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:S1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>U$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:T1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>T$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:T1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:T1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>V$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:U1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>U$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:U1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:U1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>W$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:V1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>V$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:V1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:V1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>X$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:W1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>W$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:W1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:W1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>Y$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:X1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>X$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:X1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:X1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>Z$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:Y1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>Y$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:Y1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:Y1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AA$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:Z1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>Z$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:Z1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:Z1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AB$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AA1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AA$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AA1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AA1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AC$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AB1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AB$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AB1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AB1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AD$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AC1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AC$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AC1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AC1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AE$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AD1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AD$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AD1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AD1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AF$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AE1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AE$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AE1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AE1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AG$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AF1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AF$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AF1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AF1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AH$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AG1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AG$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AG1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AG1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AI$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AH1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AH$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AH1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AH1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AJ$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AI1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AI$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AI1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AI1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AK$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AJ1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AJ$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AJ1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AJ1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AL$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AK1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AK$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AK1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AK1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AM$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AL1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AL$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AL1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AL1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AN$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AM1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AM$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AM1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AM1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AO$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AN1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AN$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AN1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AN1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AP$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AO1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AO$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AO1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AO1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AQ$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AP1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AP$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AP1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AP1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AR$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AQ1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AQ$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AQ1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AQ1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AS$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AR1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AR$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AR1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AR1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AT$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AS1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AS$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AS1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AS1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AU$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AT1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AT$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AT1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AT1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AV$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AU1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AU$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AU1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AU1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AW$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AV1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AV$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AV1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AV1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AX$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AW1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AW$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AW1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AW1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AY$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AX1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AX$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AX1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AX1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>AZ$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AY1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AY$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AY1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AY1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BA$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AZ1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>AZ$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AZ1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:AZ1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BB$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BA1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BA$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BA1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BA1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BC$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BB1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BB$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BB1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BB1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BD$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BC1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BC$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BC1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BC1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BE$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BD1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BD$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BD1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BD1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BF$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BE1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BE$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BE1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BE1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BG$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BF1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BF$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BF1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BF1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BH$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BG1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BG$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BG1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BG1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BI$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BH1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BH$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BH1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BH1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BJ$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BI1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BI$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BI1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BI1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BK$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BJ1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BJ$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BJ1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BJ1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BL$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BK1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BK$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BK1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BK1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BM$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BL1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BL$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BL1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BL1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BN$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BM1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BM$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BM1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BM1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BO$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BN1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BN$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BN1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BN1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BP$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BO1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BO$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BO1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BO1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BQ$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BP1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BP$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BP1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BP1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BR$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BQ1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BQ$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BQ1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BQ1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BS$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BR1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BR$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BR1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BR1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BT$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BS1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BS$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BS1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BS1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BU$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BT1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BT$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BT1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BT1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BV$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BU1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BU$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BU1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BU1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BW$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BV1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BV$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BV1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BV1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BX$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BW1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BW$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BW1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BW1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BY$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BX1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BX$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BX1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BX1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>BZ$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BY1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BY$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BY1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BY1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CA$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BZ1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>BZ$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BZ1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:BZ1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CB$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CA1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CA$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CA1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CA1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CC$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CB1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CB$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CB1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CB1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CD$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CC1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CC$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CC1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CC1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CE$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CD1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CD$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CD1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CD1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CF$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CE1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CE$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CE1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CE1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CG$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CF1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CF$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CF1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CF1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CH$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CG1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CG$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CG1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CG1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CI$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CH1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CH$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CH1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CH1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CJ$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CI1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CI$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CI1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CI1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CK$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CJ1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CJ$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CJ1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CJ1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CL$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CK1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CK$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CK1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CK1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CM$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CL1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CL$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CL1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CL1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CN$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CM1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CM$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CM1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CM1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CO$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CN1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CN$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CN1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CN1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CP$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CO1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CO$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CO1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CO1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CQ$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CP1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CP$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CP1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CP1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CR$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CQ1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CQ$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CQ1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CQ1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CS$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CR1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CR$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CR1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CR1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CT$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CS1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CS$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CS1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CS1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CU$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CT1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CT$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CT1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CT1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CV$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CU1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CU$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CU1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CU1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CW$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CV1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CV$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CV1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CV1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CX$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CW1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CW$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CW1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CW1585))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1585, $E1585)=\"n/a\",0,IF(OFFSET($G1582, -$E1585, $E1585)=\"SL\",\nIF(OFFSET($G1575,-$E1585,$E1585)+$E1585>CY$5,IFERROR((OFFSET($G1574,-$E1585,$E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CX1585)),\nIF(OFFSET($G1576,-$E1585,$E1585)+$E1585>CX$5,IFERROR(((OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CX1585))*OFFSET($G1581, -$E1585, $E1585)/(OFFSET($G1575,-$E1585,$E1585))),0),OFFSET($G1574,-$E1585,$E1585)-SUM($G1585:CX1585))))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1603)=\"\", IF($G1603=0, 0, F1604), INDEX('TAB input'!$G$180:$G$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1603)=\"\", G1604, INDEX('TAB input'!H$180:H$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1603)=\"\", H1604, INDEX('TAB input'!I$180:I$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1603)=\"\", I1604, INDEX('TAB input'!J$180:J$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1603)=\"\", J1604, INDEX('TAB input'!K$180:K$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1603)=\"\", K1604, INDEX('TAB input'!L$180:L$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1603)=\"\", L1604, INDEX('TAB input'!M$180:M$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1603)=\"\", M1604, INDEX('TAB input'!N$180:N$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1603)=\"\", N1604, INDEX('TAB input'!O$180:O$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1603)=\"\", O1604, INDEX('TAB input'!P$180:P$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1603)=\"\", P1604, INDEX('TAB input'!Q$180:Q$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1603)=\"\", Q1604, INDEX('TAB input'!R$180:R$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1603)=\"\", R1604, INDEX('TAB input'!S$180:S$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1603)=\"\", S1604, INDEX('TAB input'!T$180:T$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1603)=\"\", T1604, INDEX('TAB input'!U$180:U$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1603)=\"\", U1604, INDEX('TAB input'!V$180:V$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1603)=\"\", V1604, INDEX('TAB input'!W$180:W$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1603)=\"\", W1604, INDEX('TAB input'!X$180:X$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1603)=\"\", X1604, INDEX('TAB input'!Y$180:Y$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1603)=\"\", Y1604, INDEX('TAB input'!Z$180:Z$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1603)=\"\", Z1604, INDEX('TAB input'!AA$180:AA$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1603)=\"\", AA1604, INDEX('TAB input'!AB$180:AB$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1603)=\"\", AB1604, INDEX('TAB input'!AC$180:AC$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1603)=\"\", AC1604, INDEX('TAB input'!AD$180:AD$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1603)=\"\", AD1604, INDEX('TAB input'!AE$180:AE$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1603)=\"\", AE1604, INDEX('TAB input'!AF$180:AF$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1603)=\"\", AF1604, INDEX('TAB input'!AG$180:AG$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1603)=\"\", AG1604, INDEX('TAB input'!AH$180:AH$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1603)=\"\", AH1604, INDEX('TAB input'!AI$180:AI$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1603)=\"\", AI1604, INDEX('TAB input'!AJ$180:AJ$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1603)=\"\", AJ1604, INDEX('TAB input'!AK$180:AK$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1603)=\"\", AK1604, INDEX('TAB input'!AL$180:AL$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1603)=\"\", AL1604, INDEX('TAB input'!AM$180:AM$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1603)=\"\", AM1604, INDEX('TAB input'!AN$180:AN$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1603)=\"\", AN1604, INDEX('TAB input'!AO$180:AO$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1603)=\"\", AO1604, INDEX('TAB input'!AP$180:AP$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1603)=\"\", AP1604, INDEX('TAB input'!AQ$180:AQ$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1603)=\"\", AQ1604, INDEX('TAB input'!AR$180:AR$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1603)=\"\", AR1604, INDEX('TAB input'!AS$180:AS$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1603)=\"\", AS1604, INDEX('TAB input'!AT$180:AT$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1603)=\"\", AT1604, INDEX('TAB input'!AU$180:AU$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1603)=\"\", AU1604, INDEX('TAB input'!AV$180:AV$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1603)=\"\", AV1604, INDEX('TAB input'!AW$180:AW$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1603)=\"\", AW1604, INDEX('TAB input'!AX$180:AX$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1603)=\"\", AX1604, INDEX('TAB input'!AY$180:AY$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1603)=\"\", AY1604, INDEX('TAB input'!AZ$180:AZ$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1603)=\"\", AZ1604, INDEX('TAB input'!BA$180:BA$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1603)=\"\", BA1604, INDEX('TAB input'!BB$180:BB$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1603)=\"\", BB1604, INDEX('TAB input'!BC$180:BC$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1603)=\"\", BC1604, INDEX('TAB input'!BD$180:BD$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1603)=\"\", BD1604, INDEX('TAB input'!BE$180:BE$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1603)=\"\", BE1604, INDEX('TAB input'!BF$180:BF$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1603)=\"\", BF1604, INDEX('TAB input'!BG$180:BG$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1603)=\"\", BG1604, INDEX('TAB input'!BH$180:BH$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1603)=\"\", BH1604, INDEX('TAB input'!BI$180:BI$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1603)=\"\", BI1604, INDEX('TAB input'!BJ$180:BJ$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1603)=\"\", BJ1604, INDEX('TAB input'!BK$180:BK$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1603)=\"\", BK1604, INDEX('TAB input'!BL$180:BL$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1603)=\"\", BL1604, INDEX('TAB input'!BM$180:BM$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1603)=\"\", BM1604, INDEX('TAB input'!BN$180:BN$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1603)=\"\", BN1604, INDEX('TAB input'!BO$180:BO$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1603)=\"\", BO1604, INDEX('TAB input'!BP$180:BP$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1603)=\"\", BP1604, INDEX('TAB input'!BQ$180:BQ$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1603)=\"\", BQ1604, INDEX('TAB input'!BR$180:BR$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1603)=\"\", BR1604, INDEX('TAB input'!BS$180:BS$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1603)=\"\", BS1604, INDEX('TAB input'!BT$180:BT$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1603)=\"\", BT1604, INDEX('TAB input'!BU$180:BU$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E1603)=\"\", BU1604, INDEX('TAB input'!BV$180:BV$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E1603)=\"\", BV1604, INDEX('TAB input'!BW$180:BW$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E1603)=\"\", BW1604, INDEX('TAB input'!BX$180:BX$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E1603)=\"\", BX1604, INDEX('TAB input'!BY$180:BY$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E1603)=\"\", BY1604, INDEX('TAB input'!BZ$180:BZ$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E1603)=\"\", BZ1604, INDEX('TAB input'!CA$180:CA$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E1603)=\"\", CA1604, INDEX('TAB input'!CB$180:CB$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E1603)=\"\", CB1604, INDEX('TAB input'!CC$180:CC$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E1603)=\"\", CC1604, INDEX('TAB input'!CD$180:CD$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E1603)=\"\", CD1604, INDEX('TAB input'!CE$180:CE$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E1603)=\"\", CE1604, INDEX('TAB input'!CF$180:CF$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E1603)=\"\", CF1604, INDEX('TAB input'!CG$180:CG$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E1603)=\"\", CG1604, INDEX('TAB input'!CH$180:CH$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E1603)=\"\", CH1604, INDEX('TAB input'!CI$180:CI$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E1603)=\"\", CI1604, INDEX('TAB input'!CJ$180:CJ$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E1603)=\"\", CJ1604, INDEX('TAB input'!CK$180:CK$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E1603)=\"\", CK1604, INDEX('TAB input'!CL$180:CL$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E1603)=\"\", CL1604, INDEX('TAB input'!CM$180:CM$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E1603)=\"\", CM1604, INDEX('TAB input'!CN$180:CN$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E1603)=\"\", CN1604, INDEX('TAB input'!CO$180:CO$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CP$180:CP$229, $E1603)=\"\", CO1604, INDEX('TAB input'!CP$180:CP$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CQ$180:CQ$229, $E1603)=\"\", CP1604, INDEX('TAB input'!CQ$180:CQ$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CR$180:CR$229, $E1603)=\"\", CQ1604, INDEX('TAB input'!CR$180:CR$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CS$180:CS$229, $E1603)=\"\", CR1604, INDEX('TAB input'!CS$180:CS$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CT$180:CT$229, $E1603)=\"\", CS1604, INDEX('TAB input'!CT$180:CT$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CU$180:CU$229, $E1603)=\"\", CT1604, INDEX('TAB input'!CU$180:CU$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CV$180:CV$229, $E1603)=\"\", CU1604, INDEX('TAB input'!CV$180:CV$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CW$180:CW$229, $E1603)=\"\", CV1604, INDEX('TAB input'!CW$180:CW$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CX$180:CX$229, $E1603)=\"\", CW1604, INDEX('TAB input'!CX$180:CX$229, $E1603))","v":0},{"$f":"IF(INDEX('TAB input'!CY$180:CY$229, $E1603)=\"\", CX1604, INDEX('TAB input'!CY$180:CY$229, $E1603))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1618)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>L$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:K1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>K$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:K1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:K1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>M$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:L1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>L$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:L1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:L1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>N$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:M1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>M$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:M1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:M1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>O$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:N1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>N$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:N1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:N1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>P$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:O1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>O$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:O1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:O1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>Q$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:P1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>P$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:P1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:P1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>R$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:Q1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>Q$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:Q1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:Q1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>S$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:R1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>R$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:R1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:R1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>T$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:S1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>S$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:S1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:S1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>U$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:T1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>T$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:T1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:T1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>V$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:U1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>U$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:U1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:U1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>W$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:V1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>V$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:V1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:V1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>X$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:W1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>W$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:W1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:W1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>Y$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:X1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>X$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:X1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:X1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>Z$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:Y1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>Y$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:Y1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:Y1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AA$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:Z1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>Z$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:Z1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:Z1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AB$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AA1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AA$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AA1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AA1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AC$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AB1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AB$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AB1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AB1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AD$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AC1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AC$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AC1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AC1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AE$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AD1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AD$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AD1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AD1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AF$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AE1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AE$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AE1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AE1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AG$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AF1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AF$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AF1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AF1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AH$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AG1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AG$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AG1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AG1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AI$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AH1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AH$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AH1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AH1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AJ$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AI1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AI$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AI1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AI1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AK$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AJ1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AJ$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AJ1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AJ1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AL$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AK1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AK$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AK1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AK1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AM$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AL1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AL$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AL1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AL1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AN$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AM1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AM$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AM1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AM1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AO$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AN1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AN$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AN1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AN1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AP$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AO1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AO$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AO1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AO1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AQ$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AP1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AP$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AP1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AP1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AR$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AQ1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AQ$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AQ1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AQ1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AS$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AR1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AR$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AR1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AR1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AT$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AS1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AS$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AS1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AS1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AU$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AT1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AT$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AT1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AT1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AV$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AU1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AU$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AU1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AU1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AW$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AV1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AV$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AV1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AV1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AX$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AW1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AW$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AW1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AW1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AY$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AX1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AX$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AX1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AX1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>AZ$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AY1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AY$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AY1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AY1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BA$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AZ1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>AZ$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AZ1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:AZ1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BB$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BA1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BA$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BA1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BA1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BC$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BB1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BB$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BB1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BB1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BD$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BC1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BC$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BC1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BC1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BE$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BD1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BD$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BD1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BD1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BF$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BE1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BE$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BE1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BE1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BG$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BF1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BF$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BF1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BF1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BH$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BG1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BG$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BG1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BG1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BI$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BH1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BH$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BH1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BH1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BJ$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BI1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BI$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BI1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BI1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BK$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BJ1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BJ$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BJ1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BJ1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BL$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BK1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BK$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BK1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BK1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BM$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BL1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BL$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BL1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BL1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BN$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BM1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BM$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BM1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BM1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BO$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BN1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BN$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BN1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BN1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BP$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BO1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BO$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BO1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BO1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BQ$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BP1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BP$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BP1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BP1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BR$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BQ1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BQ$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BQ1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BQ1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BS$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BR1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BR$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BR1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BR1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BT$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BS1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BS$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BS1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BS1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BU$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BT1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BT$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BT1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BT1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BV$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BU1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BU$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BU1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BU1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BW$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BV1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BV$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BV1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BV1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BX$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BW1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BW$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BW1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BW1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BY$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BX1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BX$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BX1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BX1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>BZ$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BY1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BY$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BY1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BY1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CA$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BZ1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>BZ$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BZ1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:BZ1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CB$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CA1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CA$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CA1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CA1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CC$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CB1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CB$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CB1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CB1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CD$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CC1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CC$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CC1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CC1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CE$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CD1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CD$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CD1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CD1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CF$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CE1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CE$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CE1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CE1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CG$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CF1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CF$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CF1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CF1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CH$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CG1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CG$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CG1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CG1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CI$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CH1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CH$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CH1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CH1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CJ$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CI1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CI$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CI1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CI1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CK$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CJ1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CJ$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CJ1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CJ1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CL$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CK1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CK$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CK1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CK1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CM$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CL1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CL$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CL1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CL1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CN$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CM1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CM$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CM1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CM1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CO$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CN1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CN$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CN1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CN1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CP$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CO1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CO$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CO1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CO1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CQ$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CP1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CP$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CP1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CP1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CR$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CQ1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CQ$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CQ1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CQ1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CS$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CR1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CR$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CR1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CR1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CT$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CS1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CS$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CS1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CS1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CU$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CT1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CT$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CT1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CT1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CV$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CU1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CU$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CU1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CU1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CW$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CV1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CV$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CV1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CV1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CX$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CW1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CW$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CW1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CW1630))))","v":0},{"$f":"IF(OFFSET($G1611, -$E1617, $E1618)=\"n/a\", 0, IF(OFFSET($G1614, -$E1617, $E1618)=\"SL\",\nIF(OFFSET($G1611, -$E1617, $E1618)+$E1618>CY$5, IFERROR((OFFSET($G1610, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))), 0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CX1630)),\nIF(OFFSET($G1612, -$E1617, $E1618)+$E1618>CX$5, IFERROR(((OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CX1630))*OFFSET($G1613, -$E1617, $E1618)/(OFFSET($G1611, -$E1617, $E1618))),0), OFFSET($G1610, -$E1617, $E1618)-SUM($G1630:CX1630))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1654)","v":"Depreciation of net capex 2017-18"},null,null,null,{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>J$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:I1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>I$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:I1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:I1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>K$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:J1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>J$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:J1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:J1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>L$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:K1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>K$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:K1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:K1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>M$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:L1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>L$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:L1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:L1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>N$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:M1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>M$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:M1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:M1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>O$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:N1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>N$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:N1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:N1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>P$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:O1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>O$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:O1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:O1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>Q$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:P1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>P$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:P1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:P1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>R$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Q1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>Q$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Q1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Q1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>S$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:R1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>R$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:R1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:R1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>T$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:S1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>S$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:S1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:S1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>U$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:T1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>T$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:T1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:T1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>V$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:U1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>U$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:U1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:U1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>W$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:V1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>V$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:V1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:V1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>X$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:W1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>W$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:W1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:W1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>Y$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:X1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>X$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:X1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:X1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>Z$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Y1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>Y$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Y1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Y1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AA$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Z1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>Z$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Z1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Z1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AB$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AA1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AA$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AA1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AA1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AC$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AB1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AB$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AB1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AB1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AD$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AC1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AC$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AC1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AC1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AE$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AD1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AD$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AD1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AD1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AF$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AE1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AE$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AE1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AE1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AG$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AF1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AF$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AF1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AF1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AH$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AG1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AG$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AG1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AG1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AI$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AH1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AH$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AH1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AH1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AJ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AI1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AI$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AI1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AI1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AK$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AJ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AJ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AJ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AJ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AL$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AK1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AK$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AK1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AK1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AM$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AL1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AL$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AL1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AL1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AN$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AM1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AM$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AM1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AM1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AO$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AN1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AN$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AN1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AN1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AP$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AO1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AO$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AO1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AO1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AQ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AP1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AP$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AP1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AP1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AR$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AQ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AQ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AQ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AQ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AS$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AR1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AR$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AR1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AR1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AT$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AS1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AS$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AS1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AS1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AU$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AT1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AT$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AT1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AT1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AV$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AU1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AU$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AU1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AU1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AW$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AV1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AV$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AV1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AV1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AX$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AW1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AW$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AW1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AW1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AY$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AX1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AX$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AX1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AX1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AZ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AY1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AY$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AY1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AY1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BA$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AZ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AZ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AZ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AZ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BB$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BA1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BA$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BA1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BA1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BC$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BB1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BB$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BB1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BB1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BD$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BC1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BC$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BC1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BC1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BE$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BD1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BD$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BD1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BD1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BF$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BE1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BE$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BE1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BE1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BG$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BF1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BF$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BF1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BF1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BH$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BG1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BG$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BG1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BG1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BI$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BH1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BH$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BH1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BH1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BJ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BI1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BI$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BI1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BI1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BK$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BJ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BJ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BJ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BJ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BL$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BK1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BK$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BK1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BK1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BM$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BL1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BL$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BL1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BL1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BN$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BM1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BM$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BM1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BM1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BO$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BN1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BN$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BN1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BN1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BP$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BO1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BO$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BO1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BO1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BQ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BP1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BP$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BP1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BP1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BR$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BQ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BQ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BQ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BQ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BS$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BR1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BR$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BR1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BR1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BT$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BS1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BS$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BS1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BS1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BU$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BT1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BT$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BT1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BT1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BV$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BU1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BU$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BU1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BU1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BW$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BV1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BV$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BV1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BV1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BX$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BW1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BW$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BW1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BW1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BY$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BX1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BX$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BX1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BX1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BZ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BY1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BY$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BY1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BY1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CA$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BZ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BZ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BZ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BZ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CB$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CA1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CA$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CA1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CA1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CC$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CB1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CB$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CB1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CB1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CD$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CC1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CC$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CC1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CC1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CE$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CD1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CD$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CD1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CD1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CF$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CE1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CE$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CE1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CE1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CG$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CF1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CF$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CF1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CF1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CH$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CG1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CG$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CG1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CG1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CI$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CH1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CH$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CH1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CH1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CJ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CI1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CI$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CI1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CI1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CK$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CJ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CJ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CJ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CJ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CL$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CK1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CK$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CK1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CK1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CM$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CL1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CL$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CL1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CL1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CN$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CM1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CM$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CM1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CM1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CO$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CN1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CN$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CN1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CN1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CP$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CO1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CO$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CO1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CO1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CQ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CP1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CP$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CP1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CP1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CR$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CQ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CQ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CQ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CQ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CS$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CR1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CR$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CR1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CR1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CT$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CS1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CS$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CS1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CS1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CU$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CT1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CT$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CT1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CT1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CV$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CU1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CU$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CU1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CU1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CW$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CV1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CV$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CV1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CV1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CX$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CW1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CW$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CW1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CW1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CY$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CX1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CX$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CX1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CX1654))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1693)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>K$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:J1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>J$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:J1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:J1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>L$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:K1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>K$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:K1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:K1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>M$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:L1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>L$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:L1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:L1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>N$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:M1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>M$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:M1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:M1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>O$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:N1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>N$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:N1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:N1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>P$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:O1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>O$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:O1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:O1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>Q$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:P1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>P$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:P1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:P1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>R$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:Q1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>Q$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:Q1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:Q1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>S$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:R1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>R$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:R1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:R1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>T$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:S1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>S$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:S1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:S1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>U$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:T1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>T$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:T1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:T1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>V$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:U1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>U$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:U1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:U1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>W$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:V1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>V$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:V1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:V1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>X$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:W1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>W$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:W1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:W1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>Y$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:X1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>X$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:X1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:X1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>Z$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:Y1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>Y$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:Y1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:Y1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AA$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:Z1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>Z$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:Z1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:Z1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AB$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AA1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AA$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AA1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AA1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AC$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AB1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AB$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AB1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AB1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AD$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AC1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AC$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AC1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AC1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AE$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AD1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AD$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AD1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AD1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AF$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AE1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AE$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AE1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AE1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AG$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AF1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AF$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AF1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AF1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AH$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AG1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AG$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AG1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AG1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AI$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AH1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AH$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AH1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AH1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AJ$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AI1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AI$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AI1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AI1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AK$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AJ1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AJ$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AJ1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AJ1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AL$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AK1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AK$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AK1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AK1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AM$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AL1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AL$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AL1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AL1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AN$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AM1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AM$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AM1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AM1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AO$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AN1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AN$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AN1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AN1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AP$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AO1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AO$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AO1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AO1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AQ$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AP1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AP$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AP1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AP1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AR$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AQ1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AQ$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AQ1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AQ1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AS$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AR1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AR$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AR1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AR1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AT$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AS1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AS$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AS1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AS1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AU$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AT1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AT$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AT1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AT1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AV$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AU1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AU$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AU1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AU1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AW$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AV1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AV$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AV1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AV1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AX$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AW1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AW$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AW1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AW1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AY$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AX1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AX$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AX1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AX1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>AZ$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AY1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AY$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AY1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AY1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BA$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AZ1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>AZ$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AZ1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:AZ1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BB$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BA1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BA$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BA1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BA1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BC$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BB1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BB$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BB1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BB1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BD$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BC1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BC$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BC1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BC1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BE$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BD1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BD$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BD1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BD1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BF$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BE1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BE$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BE1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BE1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BG$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BF1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BF$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BF1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BF1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BH$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BG1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BG$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BG1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BG1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BI$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BH1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BH$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BH1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BH1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BJ$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BI1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BI$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BI1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BI1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BK$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BJ1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BJ$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BJ1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BJ1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BL$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BK1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BK$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BK1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BK1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BM$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BL1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BL$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BL1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BL1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BN$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BM1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BM$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BM1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BM1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BO$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BN1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BN$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BN1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BN1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BP$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BO1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BO$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BO1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BO1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BQ$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BP1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BP$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BP1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BP1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BR$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BQ1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BQ$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BQ1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BQ1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BS$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BR1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BR$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BR1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BR1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BT$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BS1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BS$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BS1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BS1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BU$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BT1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BT$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BT1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BT1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BV$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BU1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BU$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BU1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BU1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BW$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BV1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BV$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BV1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BV1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BX$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BW1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BW$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BW1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BW1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BY$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BX1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BX$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BX1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BX1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>BZ$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BY1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BY$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BY1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BY1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CA$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BZ1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>BZ$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BZ1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:BZ1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CB$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CA1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CA$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CA1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CA1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CC$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CB1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CB$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CB1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CB1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CD$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CC1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CC$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CC1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CC1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CE$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CD1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CD$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CD1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CD1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CF$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CE1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CE$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CE1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CE1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CG$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CF1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CF$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CF1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CF1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CH$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CG1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CG$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CG1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CG1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CI$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CH1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CH$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CH1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CH1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CJ$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CI1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CI$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CI1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CI1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CK$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CJ1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CJ$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CJ1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CJ1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CL$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CK1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CK$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CK1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CK1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CM$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CL1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CL$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CL1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CL1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CN$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CM1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CM$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CM1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CM1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CO$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CN1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CN$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CN1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CN1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CP$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CO1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CO$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CO1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CO1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CQ$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CP1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CP$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CP1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CP1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CR$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CQ1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CQ$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CQ1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CQ1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CS$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CR1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CR$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CR1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CR1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CT$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CS1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CS$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CS1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CS1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CU$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CT1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CT$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CT1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CT1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CV$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CU1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CU$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CU1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CU1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CW$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CV1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CV$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CV1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CV1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CX$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CW1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CW$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CW1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CW1705))))","v":0},{"$f":"IF(OFFSET($G1686, -$E1692, $E1693)=\"n/a\", 0, IF(OFFSET($G1689, -$E1692, $E1693)=\"SL\",\nIF(OFFSET($G1686, -$E1692, $E1693)+$E1693>CY$5, IFERROR((OFFSET($G1685, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))), 0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CX1705)),\nIF(OFFSET($G1687, -$E1692, $E1693)+$E1693>CX$5, IFERROR(((OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CX1705))*OFFSET($G1688, -$E1692, $E1693)/(OFFSET($G1686, -$E1692, $E1693))),0), OFFSET($G1685, -$E1692, $E1693)-SUM($G1705:CX1705))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1733)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>M$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:L1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>L$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:L1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:L1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>N$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:M1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>M$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:M1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:M1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>O$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:N1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>N$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:N1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:N1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>P$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:O1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>O$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:O1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:O1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>Q$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:P1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>P$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:P1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:P1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>R$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:Q1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>Q$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:Q1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:Q1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>S$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:R1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>R$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:R1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:R1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>T$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:S1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>S$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:S1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:S1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>U$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:T1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>T$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:T1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:T1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>V$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:U1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>U$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:U1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:U1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>W$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:V1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>V$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:V1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:V1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>X$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:W1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>W$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:W1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:W1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>Y$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:X1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>X$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:X1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:X1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>Z$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:Y1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>Y$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:Y1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:Y1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AA$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:Z1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>Z$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:Z1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:Z1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AB$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AA1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AA$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AA1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AA1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AC$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AB1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AB$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AB1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AB1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AD$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AC1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AC$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AC1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AC1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AE$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AD1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AD$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AD1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AD1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AF$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AE1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AE$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AE1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AE1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AG$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AF1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AF$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AF1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AF1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AH$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AG1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AG$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AG1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AG1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AI$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AH1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AH$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AH1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AH1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AJ$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AI1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AI$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AI1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AI1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AK$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AJ1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AJ$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AJ1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AJ1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AL$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AK1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AK$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AK1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AK1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AM$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AL1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AL$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AL1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AL1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AN$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AM1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AM$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AM1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AM1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AO$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AN1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AN$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AN1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AN1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AP$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AO1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AO$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AO1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AO1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AQ$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AP1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AP$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AP1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AP1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AR$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AQ1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AQ$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AQ1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AQ1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AS$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AR1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AR$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AR1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AR1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AT$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AS1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AS$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AS1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AS1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AU$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AT1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AT$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AT1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AT1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AV$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AU1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AU$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AU1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AU1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AW$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AV1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AV$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AV1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AV1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AX$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AW1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AW$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AW1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AW1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AY$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AX1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AX$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AX1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AX1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>AZ$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AY1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AY$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AY1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AY1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BA$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AZ1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>AZ$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AZ1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:AZ1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BB$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BA1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BA$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BA1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BA1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BC$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BB1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BB$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BB1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BB1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BD$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BC1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BC$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BC1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BC1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BE$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BD1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BD$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BD1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BD1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BF$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BE1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BE$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BE1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BE1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BG$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BF1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BF$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BF1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BF1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BH$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BG1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BG$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BG1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BG1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BI$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BH1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BH$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BH1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BH1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BJ$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BI1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BI$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BI1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BI1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BK$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BJ1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BJ$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BJ1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BJ1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BL$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BK1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BK$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BK1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BK1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BM$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BL1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BL$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BL1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BL1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BN$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BM1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BM$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BM1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BM1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BO$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BN1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BN$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BN1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BN1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BP$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BO1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BO$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BO1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BO1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BQ$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BP1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BP$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BP1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BP1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BR$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BQ1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BQ$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BQ1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BQ1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BS$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BR1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BR$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BR1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BR1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BT$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BS1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BS$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BS1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BS1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BU$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BT1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BT$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BT1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BT1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BV$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BU1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BU$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BU1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BU1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BW$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BV1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BV$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BV1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BV1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BX$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BW1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BW$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BW1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BW1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BY$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BX1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BX$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BX1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BX1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>BZ$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BY1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BY$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BY1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BY1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CA$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BZ1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>BZ$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BZ1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:BZ1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CB$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CA1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CA$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CA1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CA1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CC$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CB1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CB$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CB1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CB1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CD$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CC1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CC$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CC1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CC1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CE$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CD1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CD$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CD1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CD1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CF$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CE1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CE$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CE1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CE1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CG$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CF1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CF$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CF1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CF1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CH$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CG1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CG$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CG1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CG1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CI$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CH1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CH$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CH1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CH1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CJ$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CI1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CI$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CI1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CI1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CK$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CJ1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CJ$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CJ1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CJ1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CL$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CK1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CK$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CK1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CK1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CM$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CL1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CL$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CL1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CL1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CN$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CM1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CM$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CM1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CM1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CO$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CN1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CN$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CN1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CN1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CP$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CO1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CO$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CO1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CO1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CQ$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CP1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CP$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CP1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CP1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CR$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CQ1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CQ$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CQ1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CQ1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CS$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CR1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CR$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CR1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CR1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CT$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CS1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CS$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CS1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CS1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CU$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CT1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CT$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CT1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CT1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CV$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CU1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CU$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CU1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CU1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CW$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CV1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CV$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CV1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CV1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CX$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CW1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CW$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CW1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CW1733))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1733, $E1733)=\"n/a\",0,IF(OFFSET($G1730, -$E1733, $E1733)=\"SL\",\nIF(OFFSET($G1723,-$E1733,$E1733)+$E1733>CY$5,IFERROR((OFFSET($G1722,-$E1733,$E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CX1733)),\nIF(OFFSET($G1724,-$E1733,$E1733)+$E1733>CX$5,IFERROR(((OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CX1733))*OFFSET($G1729, -$E1733, $E1733)/(OFFSET($G1723,-$E1733,$E1733))),0),OFFSET($G1722,-$E1733,$E1733)-SUM($G1733:CX1733))))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1771)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>M$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:L1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>L$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:L1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:L1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>N$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:M1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>M$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:M1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:M1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>O$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:N1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>N$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:N1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:N1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>P$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:O1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>O$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:O1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:O1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>Q$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:P1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>P$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:P1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:P1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>R$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:Q1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>Q$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:Q1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:Q1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>S$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:R1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>R$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:R1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:R1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>T$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:S1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>S$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:S1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:S1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>U$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:T1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>T$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:T1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:T1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>V$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:U1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>U$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:U1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:U1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>W$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:V1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>V$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:V1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:V1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>X$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:W1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>W$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:W1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:W1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>Y$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:X1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>X$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:X1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:X1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>Z$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:Y1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>Y$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:Y1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:Y1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AA$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:Z1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>Z$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:Z1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:Z1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AB$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AA1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AA$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AA1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AA1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AC$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AB1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AB$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AB1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AB1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AD$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AC1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AC$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AC1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AC1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AE$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AD1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AD$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AD1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AD1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AF$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AE1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AE$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AE1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AE1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AG$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AF1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AF$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AF1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AF1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AH$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AG1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AG$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AG1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AG1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AI$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AH1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AH$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AH1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AH1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AJ$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AI1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AI$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AI1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AI1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AK$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AJ1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AJ$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AJ1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AJ1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AL$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AK1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AK$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AK1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AK1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AM$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AL1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AL$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AL1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AL1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AN$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AM1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AM$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AM1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AM1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AO$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AN1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AN$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AN1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AN1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AP$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AO1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AO$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AO1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AO1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AQ$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AP1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AP$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AP1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AP1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AR$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AQ1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AQ$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AQ1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AQ1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AS$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AR1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AR$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AR1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AR1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AT$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AS1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AS$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AS1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AS1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AU$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AT1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AT$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AT1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AT1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AV$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AU1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AU$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AU1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AU1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AW$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AV1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AV$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AV1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AV1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AX$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AW1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AW$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AW1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AW1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AY$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AX1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AX$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AX1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AX1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>AZ$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AY1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AY$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AY1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AY1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BA$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AZ1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>AZ$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AZ1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:AZ1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BB$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BA1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BA$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BA1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BA1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BC$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BB1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BB$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BB1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BB1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BD$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BC1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BC$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BC1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BC1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BE$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BD1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BD$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BD1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BD1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BF$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BE1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BE$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BE1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BE1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BG$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BF1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BF$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BF1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BF1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BH$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BG1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BG$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BG1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BG1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BI$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BH1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BH$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BH1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BH1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BJ$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BI1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BI$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BI1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BI1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BK$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BJ1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BJ$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BJ1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BJ1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BL$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BK1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BK$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BK1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BK1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BM$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BL1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BL$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BL1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BL1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BN$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BM1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BM$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BM1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BM1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BO$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BN1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BN$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BN1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BN1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BP$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BO1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BO$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BO1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BO1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BQ$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BP1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BP$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BP1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BP1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BR$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BQ1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BQ$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BQ1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BQ1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BS$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BR1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BR$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BR1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BR1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BT$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BS1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BS$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BS1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BS1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BU$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BT1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BT$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BT1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BT1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BV$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BU1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BU$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BU1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BU1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BW$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BV1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BV$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BV1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BV1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BX$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BW1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BW$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BW1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BW1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BY$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BX1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BX$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BX1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BX1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>BZ$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BY1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BY$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BY1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BY1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CA$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BZ1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>BZ$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BZ1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:BZ1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CB$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CA1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CA$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CA1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CA1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CC$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CB1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CB$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CB1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CB1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CD$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CC1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CC$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CC1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CC1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CE$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CD1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CD$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CD1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CD1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CF$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CE1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CE$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CE1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CE1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CG$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CF1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CF$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CF1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CF1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CH$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CG1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CG$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CG1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CG1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CI$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CH1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CH$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CH1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CH1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CJ$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CI1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CI$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CI1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CI1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CK$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CJ1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CJ$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CJ1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CJ1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CL$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CK1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CK$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CK1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CK1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CM$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CL1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CL$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CL1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CL1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CN$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CM1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CM$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CM1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CM1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CO$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CN1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CN$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CN1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CN1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CP$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CO1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CO$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CO1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CO1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CQ$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CP1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CP$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CP1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CP1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CR$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CQ1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CQ$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CQ1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CQ1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CS$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CR1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CR$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CR1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CR1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CT$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CS1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CS$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CS1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CS1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CU$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CT1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CT$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CT1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CT1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CV$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CU1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CU$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CU1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CU1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CW$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CV1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CV$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CV1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CV1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CX$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CW1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CW$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CW1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CW1783))))","v":0},{"$f":"IF(OFFSET($G1764, -$E1770, $E1771)=\"n/a\", 0, IF(OFFSET($G1767, -$E1770, $E1771)=\"SL\",\nIF(OFFSET($G1764, -$E1770, $E1771)+$E1771>CY$5, IFERROR((OFFSET($G1763, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))), 0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CX1783)),\nIF(OFFSET($G1765, -$E1770, $E1771)+$E1771>CX$5, IFERROR(((OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CX1783))*OFFSET($G1766, -$E1770, $E1771)/(OFFSET($G1764, -$E1770, $E1771))),0), OFFSET($G1763, -$E1770, $E1771)-SUM($G1783:CX1783))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1809)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>M$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:L1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>L$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:L1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:L1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>N$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:M1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>M$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:M1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:M1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>O$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:N1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>N$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:N1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:N1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>P$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:O1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>O$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:O1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:O1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>Q$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:P1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>P$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:P1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:P1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>R$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:Q1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>Q$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:Q1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:Q1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>S$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:R1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>R$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:R1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:R1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>T$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:S1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>S$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:S1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:S1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>U$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:T1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>T$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:T1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:T1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>V$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:U1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>U$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:U1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:U1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>W$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:V1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>V$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:V1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:V1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>X$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:W1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>W$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:W1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:W1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>Y$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:X1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>X$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:X1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:X1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>Z$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:Y1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>Y$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:Y1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:Y1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AA$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:Z1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>Z$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:Z1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:Z1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AB$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AA1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AA$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AA1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AA1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AC$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AB1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AB$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AB1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AB1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AD$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AC1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AC$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AC1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AC1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AE$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AD1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AD$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AD1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AD1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AF$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AE1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AE$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AE1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AE1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AG$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AF1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AF$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AF1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AF1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AH$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AG1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AG$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AG1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AG1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AI$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AH1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AH$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AH1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AH1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AJ$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AI1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AI$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AI1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AI1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AK$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AJ1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AJ$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AJ1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AJ1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AL$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AK1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AK$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AK1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AK1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AM$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AL1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AL$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AL1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AL1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AN$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AM1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AM$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AM1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AM1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AO$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AN1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AN$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AN1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AN1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AP$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AO1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AO$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AO1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AO1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AQ$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AP1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AP$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AP1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AP1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AR$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AQ1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AQ$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AQ1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AQ1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AS$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AR1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AR$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AR1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AR1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AT$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AS1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AS$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AS1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AS1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AU$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AT1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AT$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AT1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AT1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AV$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AU1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AU$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AU1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AU1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AW$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AV1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AV$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AV1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AV1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AX$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AW1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AW$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AW1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AW1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AY$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AX1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AX$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AX1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AX1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>AZ$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AY1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AY$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AY1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AY1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BA$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AZ1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>AZ$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AZ1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:AZ1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BB$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BA1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BA$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BA1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BA1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BC$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BB1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BB$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BB1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BB1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BD$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BC1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BC$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BC1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BC1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BE$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BD1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BD$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BD1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BD1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BF$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BE1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BE$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BE1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BE1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BG$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BF1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BF$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BF1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BF1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BH$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BG1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BG$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BG1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BG1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BI$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BH1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BH$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BH1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BH1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BJ$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BI1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BI$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BI1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BI1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BK$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BJ1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BJ$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BJ1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BJ1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BL$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BK1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BK$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BK1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BK1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BM$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BL1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BL$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BL1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BL1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BN$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BM1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BM$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BM1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BM1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BO$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BN1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BN$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BN1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BN1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BP$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BO1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BO$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BO1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BO1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BQ$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BP1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BP$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BP1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BP1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BR$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BQ1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BQ$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BQ1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BQ1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BS$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BR1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BR$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BR1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BR1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BT$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BS1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BS$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BS1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BS1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BU$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BT1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BT$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BT1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BT1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BV$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BU1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BU$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BU1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BU1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BW$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BV1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BV$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BV1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BV1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BX$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BW1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BW$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BW1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BW1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BY$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BX1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BX$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BX1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BX1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>BZ$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BY1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BY$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BY1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BY1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CA$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BZ1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>BZ$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BZ1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:BZ1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CB$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CA1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CA$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CA1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CA1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CC$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CB1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CB$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CB1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CB1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CD$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CC1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CC$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CC1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CC1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CE$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CD1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CD$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CD1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CD1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CF$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CE1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CE$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CE1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CE1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CG$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CF1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CF$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CF1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CF1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CH$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CG1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CG$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CG1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CG1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CI$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CH1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CH$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CH1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CH1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CJ$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CI1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CI$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CI1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CI1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CK$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CJ1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CJ$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CJ1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CJ1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CL$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CK1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CK$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CK1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CK1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CM$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CL1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CL$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CL1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CL1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CN$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CM1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CM$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CM1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CM1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CO$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CN1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CN$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CN1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CN1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CP$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CO1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CO$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CO1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CO1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CQ$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CP1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CP$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CP1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CP1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CR$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CQ1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CQ$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CQ1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CQ1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CS$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CR1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CR$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CR1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CR1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CT$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CS1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CS$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CS1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CS1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CU$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CT1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CT$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CT1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CT1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CV$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CU1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CU$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CU1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CU1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CW$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CV1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CV$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CV1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CV1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CX$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CW1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CW$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CW1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CW1809))))","v":0},{"$f":"IF(OFFSET($G1799, -$E1809, $E1809)=\"n/a\",0,IF(OFFSET($G1806, -$E1809, $E1809)=\"SL\",\nIF(OFFSET($G1799,-$E1809,$E1809)+$E1809>CY$5,IFERROR((OFFSET($G1798,-$E1809,$E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CX1809)),\nIF(OFFSET($G1800,-$E1809,$E1809)+$E1809>CX$5,IFERROR(((OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CX1809))*OFFSET($G1805, -$E1809, $E1809)/(OFFSET($G1799,-$E1809,$E1809))),0),OFFSET($G1798,-$E1809,$E1809)-SUM($G1809:CX1809))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1846)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>L$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:K1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>K$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:K1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:K1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>M$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:L1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>L$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:L1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:L1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>N$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:M1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>M$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:M1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:M1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>O$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:N1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>N$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:N1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:N1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>P$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:O1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>O$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:O1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:O1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>Q$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:P1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>P$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:P1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:P1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>R$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Q1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>Q$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Q1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Q1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>S$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:R1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>R$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:R1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:R1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>T$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:S1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>S$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:S1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:S1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>U$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:T1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>T$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:T1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:T1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>V$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:U1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>U$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:U1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:U1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>W$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:V1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>V$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:V1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:V1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>X$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:W1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>W$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:W1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:W1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>Y$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:X1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>X$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:X1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:X1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>Z$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Y1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>Y$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Y1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Y1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AA$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Z1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>Z$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Z1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Z1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AB$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AA1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AA$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AA1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AA1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AC$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AB1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AB$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AB1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AB1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AD$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AC1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AC$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AC1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AC1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AE$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AD1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AD$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AD1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AD1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AF$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AE1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AE$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AE1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AE1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AG$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AF1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AF$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AF1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AF1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AH$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AG1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AG$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AG1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AG1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AI$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AH1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AH$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AH1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AH1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AJ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AI1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AI$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AI1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AI1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AK$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AJ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AJ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AJ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AJ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AL$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AK1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AK$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AK1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AK1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AM$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AL1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AL$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AL1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AL1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AN$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AM1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AM$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AM1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AM1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AO$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AN1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AN$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AN1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AN1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AP$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AO1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AO$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AO1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AO1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AQ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AP1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AP$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AP1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AP1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AR$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AQ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AQ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AQ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AQ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AS$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AR1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AR$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AR1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AR1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AT$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AS1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AS$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AS1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AS1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AU$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AT1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AT$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AT1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AT1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AV$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AU1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AU$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AU1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AU1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AW$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AV1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AV$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AV1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AV1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AX$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AW1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AW$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AW1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AW1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AY$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AX1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AX$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AX1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AX1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AZ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AY1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AY$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AY1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AY1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BA$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AZ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AZ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AZ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AZ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BB$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BA1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BA$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BA1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BA1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BC$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BB1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BB$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BB1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BB1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BD$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BC1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BC$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BC1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BC1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BE$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BD1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BD$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BD1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BD1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BF$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BE1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BE$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BE1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BE1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BG$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BF1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BF$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BF1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BF1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BH$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BG1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BG$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BG1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BG1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BI$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BH1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BH$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BH1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BH1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BJ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BI1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BI$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BI1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BI1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BK$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BJ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BJ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BJ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BJ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BL$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BK1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BK$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BK1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BK1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BM$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BL1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BL$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BL1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BL1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BN$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BM1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BM$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BM1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BM1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BO$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BN1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BN$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BN1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BN1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BP$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BO1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BO$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BO1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BO1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BQ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BP1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BP$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BP1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BP1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BR$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BQ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BQ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BQ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BQ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BS$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BR1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BR$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BR1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BR1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BT$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BS1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BS$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BS1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BS1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BU$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BT1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BT$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BT1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BT1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BV$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BU1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BU$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BU1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BU1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BW$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BV1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BV$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BV1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BV1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BX$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BW1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BW$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BW1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BW1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BY$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BX1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BX$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BX1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BX1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BZ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BY1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BY$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BY1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BY1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CA$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BZ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BZ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BZ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BZ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CB$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CA1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CA$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CA1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CA1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CC$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CB1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CB$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CB1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CB1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CD$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CC1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CC$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CC1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CC1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CE$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CD1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CD$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CD1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CD1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CF$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CE1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CE$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CE1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CE1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CG$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CF1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CF$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CF1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CF1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CH$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CG1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CG$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CG1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CG1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CI$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CH1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CH$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CH1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CH1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CJ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CI1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CI$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CI1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CI1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CK$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CJ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CJ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CJ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CJ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CL$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CK1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CK$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CK1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CK1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CM$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CL1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CL$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CL1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CL1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CN$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CM1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CM$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CM1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CM1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CO$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CN1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CN$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CN1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CN1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CP$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CO1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CO$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CO1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CO1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CQ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CP1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CP$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CP1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CP1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CR$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CQ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CQ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CQ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CQ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CS$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CR1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CR$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CR1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CR1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CT$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CS1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CS$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CS1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CS1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CU$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CT1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CT$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CT1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CT1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CV$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CU1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CU$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CU1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CU1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CW$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CV1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CV$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CV1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CV1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CX$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CW1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CW$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CW1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CW1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>CY$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CX1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>CX$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CX1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:CX1846))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1884)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>L$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:K1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>K$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:K1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:K1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>M$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:L1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>L$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:L1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:L1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>N$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:M1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>M$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:M1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:M1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>O$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:N1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>N$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:N1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:N1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>P$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:O1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>O$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:O1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:O1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>Q$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:P1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>P$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:P1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:P1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>R$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Q1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>Q$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Q1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Q1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>S$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:R1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>R$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:R1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:R1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>T$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:S1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>S$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:S1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:S1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>U$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:T1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>T$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:T1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:T1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>V$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:U1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>U$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:U1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:U1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>W$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:V1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>V$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:V1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:V1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>X$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:W1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>W$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:W1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:W1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>Y$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:X1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>X$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:X1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:X1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>Z$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Y1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>Y$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Y1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Y1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AA$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Z1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>Z$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Z1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Z1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AB$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AA1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AA$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AA1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AA1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AC$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AB1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AB$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AB1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AB1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AD$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AC1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AC$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AC1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AC1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AE$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AD1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AD$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AD1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AD1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AF$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AE1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AE$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AE1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AE1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AG$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AF1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AF$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AF1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AF1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AH$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AG1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AG$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AG1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AG1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AI$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AH1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AH$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AH1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AH1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AJ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AI1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AI$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AI1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AI1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AK$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AJ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AJ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AJ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AJ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AL$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AK1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AK$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AK1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AK1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AM$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AL1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AL$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AL1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AL1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AN$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AM1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AM$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AM1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AM1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AO$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AN1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AN$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AN1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AN1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AP$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AO1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AO$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AO1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AO1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AQ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AP1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AP$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AP1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AP1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AR$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AQ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AQ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AQ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AQ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AS$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AR1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AR$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AR1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AR1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AT$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AS1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AS$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AS1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AS1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AU$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AT1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AT$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AT1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AT1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AV$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AU1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AU$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AU1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AU1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AW$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AV1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AV$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AV1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AV1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AX$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AW1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AW$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AW1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AW1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AY$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AX1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AX$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AX1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AX1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AZ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AY1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AY$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AY1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AY1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BA$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AZ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AZ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AZ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AZ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BB$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BA1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BA$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BA1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BA1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BC$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BB1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BB$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BB1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BB1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BD$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BC1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BC$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BC1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BC1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BE$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BD1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BD$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BD1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BD1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BF$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BE1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BE$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BE1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BE1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BG$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BF1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BF$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BF1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BF1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BH$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BG1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BG$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BG1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BG1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BI$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BH1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BH$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BH1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BH1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BJ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BI1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BI$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BI1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BI1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BK$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BJ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BJ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BJ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BJ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BL$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BK1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BK$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BK1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BK1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BM$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BL1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BL$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BL1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BL1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BN$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BM1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BM$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BM1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BM1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BO$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BN1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BN$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BN1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BN1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BP$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BO1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BO$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BO1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BO1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BQ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BP1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BP$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BP1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BP1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BR$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BQ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BQ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BQ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BQ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BS$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BR1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BR$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BR1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BR1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BT$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BS1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BS$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BS1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BS1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BU$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BT1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BT$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BT1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BT1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BV$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BU1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BU$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BU1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BU1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BW$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BV1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BV$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BV1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BV1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BX$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BW1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BW$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BW1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BW1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BY$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BX1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BX$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BX1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BX1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BZ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BY1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BY$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BY1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BY1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CA$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BZ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BZ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BZ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BZ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CB$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CA1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CA$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CA1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CA1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CC$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CB1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CB$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CB1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CB1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CD$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CC1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CC$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CC1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CC1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CE$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CD1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CD$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CD1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CD1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CF$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CE1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CE$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CE1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CE1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CG$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CF1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CF$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CF1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CF1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CH$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CG1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CG$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CG1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CG1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CI$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CH1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CH$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CH1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CH1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CJ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CI1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CI$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CI1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CI1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CK$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CJ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CJ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CJ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CJ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CL$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CK1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CK$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CK1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CK1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CM$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CL1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CL$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CL1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CL1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CN$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CM1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CM$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CM1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CM1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CO$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CN1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CN$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CN1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CN1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CP$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CO1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CO$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CO1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CO1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CQ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CP1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CP$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CP1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CP1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CR$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CQ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CQ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CQ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CQ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CS$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CR1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CR$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CR1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CR1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CT$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CS1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CS$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CS1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CS1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CU$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CT1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CT$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CT1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CT1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CV$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CU1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CU$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CU1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CU1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CW$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CV1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CV$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CV1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CV1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CX$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CW1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CW$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CW1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CW1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>CY$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CX1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>CX$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CX1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:CX1884))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1890)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>R$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Q1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>Q$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Q1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Q1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>S$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:R1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>R$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:R1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:R1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>T$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:S1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>S$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:S1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:S1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>U$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:T1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>T$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:T1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:T1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>V$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:U1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>U$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:U1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:U1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>W$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:V1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>V$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:V1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:V1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>X$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:W1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>W$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:W1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:W1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>Y$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:X1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>X$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:X1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:X1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>Z$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Y1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>Y$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Y1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Y1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AA$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Z1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>Z$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Z1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Z1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AB$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AA1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AA$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AA1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AA1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AC$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AB1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AB$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AB1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AB1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AD$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AC1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AC$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AC1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AC1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AE$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AD1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AD$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AD1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AD1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AF$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AE1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AE$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AE1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AE1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AG$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AF1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AF$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AF1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AF1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AH$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AG1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AG$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AG1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AG1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AI$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AH1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AH$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AH1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AH1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AJ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AI1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AI$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AI1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AI1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AK$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AJ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AJ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AJ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AJ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AL$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AK1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AK$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AK1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AK1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AM$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AL1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AL$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AL1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AL1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AN$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AM1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AM$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AM1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AM1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AO$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AN1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AN$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AN1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AN1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AP$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AO1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AO$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AO1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AO1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AQ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AP1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AP$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AP1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AP1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AR$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AQ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AQ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AQ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AQ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AS$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AR1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AR$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AR1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AR1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AT$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AS1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AS$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AS1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AS1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AU$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AT1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AT$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AT1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AT1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AV$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AU1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AU$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AU1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AU1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AW$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AV1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AV$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AV1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AV1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AX$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AW1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AW$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AW1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AW1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AY$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AX1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AX$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AX1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AX1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AZ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AY1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AY$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AY1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AY1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BA$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AZ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AZ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AZ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AZ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BB$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BA1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BA$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BA1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BA1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BC$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BB1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BB$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BB1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BB1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BD$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BC1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BC$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BC1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BC1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BE$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BD1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BD$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BD1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BD1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BF$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BE1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BE$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BE1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BE1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BG$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BF1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BF$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BF1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BF1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BH$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BG1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BG$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BG1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BG1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BI$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BH1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BH$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BH1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BH1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BJ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BI1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BI$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BI1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BI1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BK$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BJ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BJ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BJ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BJ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BL$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BK1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BK$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BK1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BK1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BM$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BL1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BL$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BL1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BL1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BN$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BM1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BM$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BM1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BM1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BO$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BN1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BN$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BN1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BN1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BP$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BO1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BO$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BO1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BO1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BQ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BP1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BP$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BP1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BP1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BR$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BQ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BQ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BQ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BQ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BS$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BR1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BR$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BR1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BR1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BT$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BS1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BS$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BS1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BS1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BU$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BT1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BT$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BT1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BT1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BV$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BU1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BU$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BU1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BU1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BW$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BV1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BV$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BV1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BV1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BX$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BW1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BW$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BW1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BW1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BY$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BX1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BX$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BX1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BX1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BZ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BY1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BY$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BY1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BY1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CA$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BZ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BZ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BZ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BZ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CB$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CA1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CA$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CA1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CA1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CC$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CB1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CB$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CB1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CB1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CD$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CC1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CC$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CC1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CC1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CE$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CD1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CD$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CD1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CD1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CF$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CE1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CE$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CE1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CE1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CG$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CF1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CF$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CF1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CF1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CH$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CG1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CG$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CG1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CG1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CI$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CH1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CH$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CH1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CH1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CJ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CI1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CI$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CI1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CI1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CK$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CJ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CJ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CJ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CJ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CL$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CK1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CK$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CK1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CK1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CM$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CL1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CL$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CL1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CL1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CN$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CM1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CM$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CM1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CM1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CO$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CN1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CN$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CN1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CN1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CP$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CO1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CO$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CO1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CO1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CQ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CP1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CP$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CP1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CP1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CR$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CQ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CQ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CQ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CQ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CS$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CR1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CR$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CR1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CR1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CT$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CS1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CS$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CS1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CS1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CU$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CT1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CT$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CT1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CT1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CV$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CU1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CU$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CU1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CU1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CW$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CV1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CV$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CV1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CV1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CX$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CW1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CW$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CW1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CW1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>CY$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CX1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>CX$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CX1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:CX1890))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1881)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>I$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:H1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>H$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:H1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:H1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>J$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:I1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>I$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:I1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:I1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>K$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:J1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>J$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:J1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:J1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>L$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:K1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>K$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:K1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:K1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>M$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:L1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>L$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:L1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:L1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>N$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:M1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>M$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:M1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:M1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>O$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:N1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>N$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:N1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:N1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>P$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:O1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>O$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:O1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:O1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>Q$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:P1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>P$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:P1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:P1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>R$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Q1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>Q$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Q1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Q1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>S$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:R1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>R$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:R1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:R1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>T$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:S1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>S$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:S1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:S1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>U$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:T1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>T$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:T1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:T1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>V$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:U1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>U$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:U1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:U1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>W$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:V1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>V$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:V1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:V1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>X$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:W1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>W$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:W1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:W1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>Y$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:X1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>X$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:X1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:X1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>Z$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Y1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>Y$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Y1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Y1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AA$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Z1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>Z$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Z1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Z1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AB$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AA1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AA$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AA1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AA1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AC$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AB1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AB$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AB1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AB1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AD$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AC1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AC$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AC1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AC1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AE$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AD1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AD$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AD1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AD1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AF$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AE1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AE$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AE1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AE1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AG$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AF1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AF$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AF1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AF1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AH$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AG1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AG$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AG1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AG1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AI$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AH1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AH$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AH1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AH1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AJ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AI1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AI$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AI1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AI1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AK$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AJ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AJ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AJ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AJ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AL$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AK1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AK$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AK1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AK1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AM$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AL1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AL$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AL1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AL1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AN$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AM1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AM$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AM1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AM1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AO$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AN1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AN$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AN1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AN1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AP$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AO1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AO$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AO1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AO1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AQ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AP1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AP$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AP1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AP1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AR$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AQ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AQ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AQ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AQ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AS$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AR1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AR$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AR1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AR1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AT$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AS1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AS$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AS1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AS1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AU$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AT1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AT$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AT1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AT1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AV$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AU1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AU$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AU1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AU1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AW$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AV1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AV$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AV1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AV1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AX$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AW1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AW$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AW1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AW1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AY$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AX1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AX$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AX1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AX1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AZ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AY1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AY$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AY1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AY1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BA$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AZ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AZ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AZ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AZ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BB$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BA1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BA$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BA1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BA1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BC$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BB1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BB$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BB1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BB1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BD$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BC1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BC$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BC1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BC1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BE$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BD1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BD$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BD1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BD1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BF$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BE1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BE$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BE1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BE1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BG$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BF1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BF$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BF1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BF1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BH$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BG1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BG$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BG1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BG1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BI$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BH1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BH$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BH1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BH1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BJ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BI1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BI$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BI1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BI1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BK$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BJ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BJ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BJ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BJ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BL$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BK1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BK$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BK1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BK1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BM$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BL1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BL$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BL1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BL1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BN$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BM1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BM$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BM1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BM1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BO$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BN1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BN$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BN1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BN1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BP$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BO1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BO$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BO1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BO1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BQ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BP1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BP$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BP1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BP1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BR$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BQ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BQ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BQ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BQ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BS$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BR1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BR$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BR1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BR1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BT$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BS1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BS$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BS1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BS1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BU$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BT1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BT$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BT1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BT1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BV$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BU1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BU$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BU1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BU1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BW$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BV1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BV$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BV1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BV1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BX$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BW1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BW$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BW1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BW1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BY$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BX1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BX$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BX1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BX1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BZ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BY1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BY$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BY1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BY1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CA$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BZ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BZ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BZ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BZ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CB$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CA1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CA$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CA1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CA1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CC$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CB1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CB$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CB1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CB1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CD$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CC1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CC$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CC1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CC1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CE$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CD1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CD$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CD1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CD1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CF$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CE1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CE$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CE1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CE1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CG$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CF1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CF$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CF1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CF1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CH$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CG1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CG$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CG1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CG1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CI$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CH1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CH$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CH1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CH1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CJ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CI1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CI$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CI1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CI1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CK$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CJ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CJ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CJ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CJ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CL$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CK1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CK$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CK1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CK1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CM$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CL1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CL$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CL1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CL1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CN$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CM1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CM$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CM1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CM1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CO$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CN1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CN$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CN1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CN1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CP$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CO1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CO$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CO1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CO1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CQ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CP1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CP$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CP1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CP1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CR$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CQ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CQ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CQ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CQ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CS$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CR1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CR$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CR1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CR1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CT$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CS1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CS$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CS1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CS1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CU$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CT1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CT$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CT1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CT1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CV$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CU1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CU$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CU1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CU1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CW$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CV1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CV$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CV1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CV1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CX$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CW1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CW$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CW1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CW1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>CY$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CX1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>CX$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CX1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:CX1893))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1882)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>J$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:I1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>I$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:I1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:I1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>K$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:J1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>J$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:J1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:J1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>L$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:K1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>K$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:K1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:K1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>M$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:L1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>L$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:L1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:L1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>N$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:M1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>M$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:M1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:M1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>O$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:N1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>N$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:N1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:N1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>P$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:O1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>O$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:O1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:O1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>Q$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:P1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>P$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:P1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:P1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>R$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Q1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>Q$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Q1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Q1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>S$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:R1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>R$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:R1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:R1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>T$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:S1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>S$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:S1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:S1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>U$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:T1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>T$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:T1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:T1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>V$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:U1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>U$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:U1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:U1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>W$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:V1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>V$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:V1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:V1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>X$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:W1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>W$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:W1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:W1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>Y$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:X1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>X$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:X1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:X1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>Z$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Y1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>Y$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Y1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Y1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AA$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Z1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>Z$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Z1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Z1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AB$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AA1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AA$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AA1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AA1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AC$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AB1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AB$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AB1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AB1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AD$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AC1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AC$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AC1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AC1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AE$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AD1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AD$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AD1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AD1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AF$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AE1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AE$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AE1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AE1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AG$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AF1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AF$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AF1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AF1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AH$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AG1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AG$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AG1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AG1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AI$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AH1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AH$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AH1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AH1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AJ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AI1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AI$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AI1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AI1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AK$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AJ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AJ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AJ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AJ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AL$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AK1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AK$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AK1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AK1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AM$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AL1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AL$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AL1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AL1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AN$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AM1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AM$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AM1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AM1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AO$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AN1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AN$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AN1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AN1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AP$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AO1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AO$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AO1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AO1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AQ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AP1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AP$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AP1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AP1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AR$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AQ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AQ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AQ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AQ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AS$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AR1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AR$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AR1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AR1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AT$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AS1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AS$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AS1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AS1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AU$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AT1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AT$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AT1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AT1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AV$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AU1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AU$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AU1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AU1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AW$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AV1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AV$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AV1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AV1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AX$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AW1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AW$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AW1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AW1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AY$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AX1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AX$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AX1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AX1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AZ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AY1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AY$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AY1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AY1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BA$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AZ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AZ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AZ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AZ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BB$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BA1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BA$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BA1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BA1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BC$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BB1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BB$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BB1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BB1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BD$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BC1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BC$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BC1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BC1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BE$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BD1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BD$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BD1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BD1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BF$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BE1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BE$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BE1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BE1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BG$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BF1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BF$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BF1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BF1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BH$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BG1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BG$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BG1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BG1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BI$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BH1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BH$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BH1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BH1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BJ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BI1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BI$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BI1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BI1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BK$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BJ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BJ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BJ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BJ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BL$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BK1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BK$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BK1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BK1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BM$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BL1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BL$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BL1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BL1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BN$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BM1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BM$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BM1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BM1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BO$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BN1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BN$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BN1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BN1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BP$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BO1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BO$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BO1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BO1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BQ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BP1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BP$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BP1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BP1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BR$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BQ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BQ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BQ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BQ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BS$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BR1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BR$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BR1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BR1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BT$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BS1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BS$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BS1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BS1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BU$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BT1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BT$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BT1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BT1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BV$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BU1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BU$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BU1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BU1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BW$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BV1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BV$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BV1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BV1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BX$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BW1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BW$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BW1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BW1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BY$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BX1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BX$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BX1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BX1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BZ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BY1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BY$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BY1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BY1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CA$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BZ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BZ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BZ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BZ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CB$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CA1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CA$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CA1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CA1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CC$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CB1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CB$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CB1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CB1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CD$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CC1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CC$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CC1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CC1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CE$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CD1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CD$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CD1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CD1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CF$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CE1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CE$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CE1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CE1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CG$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CF1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CF$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CF1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CF1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CH$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CG1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CG$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CG1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CG1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CI$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CH1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CH$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CH1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CH1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CJ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CI1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CI$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CI1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CI1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CK$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CJ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CJ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CJ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CJ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CL$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CK1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CK$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CK1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CK1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CM$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CL1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CL$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CL1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CL1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CN$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CM1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CM$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CM1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CM1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CO$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CN1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CN$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CN1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CN1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CP$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CO1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CO$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CO1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CO1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CQ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CP1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CP$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CP1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CP1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CR$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CQ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CQ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CQ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CQ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CS$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CR1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CR$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CR1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CR1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CT$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CS1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CS$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CS1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CS1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CU$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CT1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CT$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CT1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CT1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CV$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CU1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CU$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CU1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CU1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CW$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CV1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CV$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CV1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CV1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CX$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CW1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CW$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CW1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CW1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>CY$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CX1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>CX$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CX1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:CX1894))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1883)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>K$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:J1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>J$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:J1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:J1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>L$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:K1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>K$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:K1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:K1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>M$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:L1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>L$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:L1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:L1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>N$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:M1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>M$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:M1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:M1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>O$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:N1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>N$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:N1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:N1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>P$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:O1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>O$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:O1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:O1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>Q$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:P1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>P$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:P1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:P1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>R$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Q1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>Q$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Q1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Q1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>S$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:R1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>R$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:R1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:R1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>T$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:S1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>S$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:S1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:S1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>U$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:T1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>T$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:T1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:T1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>V$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:U1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>U$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:U1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:U1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>W$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:V1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>V$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:V1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:V1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>X$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:W1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>W$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:W1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:W1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>Y$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:X1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>X$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:X1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:X1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>Z$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Y1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>Y$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Y1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Y1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AA$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Z1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>Z$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Z1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Z1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AB$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AA1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AA$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AA1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AA1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AC$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AB1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AB$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AB1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AB1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AD$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AC1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AC$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AC1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AC1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AE$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AD1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AD$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AD1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AD1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AF$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AE1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AE$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AE1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AE1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AG$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AF1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AF$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AF1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AF1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AH$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AG1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AG$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AG1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AG1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AI$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AH1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AH$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AH1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AH1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AJ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AI1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AI$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AI1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AI1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AK$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AJ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AJ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AJ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AJ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AL$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AK1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AK$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AK1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AK1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AM$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AL1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AL$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AL1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AL1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AN$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AM1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AM$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AM1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AM1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AO$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AN1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AN$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AN1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AN1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AP$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AO1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AO$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AO1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AO1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AQ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AP1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AP$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AP1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AP1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AR$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AQ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AQ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AQ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AQ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AS$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AR1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AR$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AR1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AR1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AT$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AS1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AS$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AS1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AS1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AU$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AT1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AT$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AT1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AT1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AV$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AU1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AU$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AU1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AU1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AW$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AV1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AV$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AV1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AV1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AX$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AW1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AW$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AW1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AW1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AY$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AX1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AX$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AX1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AX1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AZ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AY1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AY$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AY1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AY1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BA$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AZ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AZ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AZ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AZ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BB$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BA1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BA$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BA1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BA1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BC$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BB1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BB$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BB1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BB1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BD$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BC1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BC$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BC1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BC1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BE$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BD1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BD$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BD1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BD1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BF$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BE1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BE$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BE1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BE1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BG$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BF1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BF$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BF1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BF1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BH$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BG1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BG$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BG1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BG1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BI$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BH1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BH$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BH1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BH1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BJ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BI1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BI$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BI1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BI1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BK$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BJ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BJ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BJ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BJ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BL$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BK1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BK$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BK1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BK1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BM$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BL1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BL$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BL1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BL1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BN$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BM1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BM$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BM1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BM1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BO$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BN1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BN$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BN1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BN1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BP$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BO1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BO$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BO1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BO1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BQ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BP1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BP$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BP1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BP1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BR$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BQ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BQ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BQ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BQ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BS$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BR1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BR$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BR1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BR1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BT$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BS1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BS$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BS1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BS1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BU$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BT1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BT$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BT1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BT1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BV$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BU1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BU$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BU1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BU1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BW$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BV1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BV$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BV1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BV1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BX$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BW1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BW$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BW1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BW1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BY$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BX1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BX$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BX1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BX1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BZ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BY1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BY$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BY1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BY1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CA$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BZ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BZ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BZ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BZ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CB$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CA1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CA$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CA1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CA1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CC$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CB1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CB$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CB1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CB1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CD$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CC1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CC$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CC1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CC1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CE$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CD1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CD$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CD1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CD1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CF$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CE1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CE$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CE1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CE1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CG$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CF1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CF$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CF1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CF1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CH$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CG1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CG$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CG1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CG1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CI$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CH1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CH$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CH1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CH1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CJ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CI1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CI$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CI1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CI1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CK$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CJ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CJ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CJ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CJ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CL$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CK1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CK$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CK1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CK1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CM$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CL1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CL$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CL1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CL1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CN$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CM1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CM$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CM1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CM1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CO$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CN1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CN$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CN1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CN1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CP$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CO1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CO$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CO1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CO1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CQ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CP1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CP$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CP1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CP1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CR$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CQ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CQ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CQ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CQ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CS$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CR1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CR$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CR1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CR1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CT$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CS1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CS$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CS1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CS1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CU$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CT1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CT$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CT1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CT1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CV$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CU1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CU$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CU1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CU1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CW$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CV1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CV$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CV1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CV1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CX$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CW1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CW$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CW1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CW1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>CY$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CX1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>CX$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CX1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:CX1895))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1884)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>L$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:K1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>K$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:K1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:K1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>M$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:L1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>L$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:L1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:L1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>N$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:M1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>M$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:M1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:M1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>O$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:N1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>N$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:N1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:N1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>P$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:O1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>O$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:O1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:O1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>Q$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:P1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>P$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:P1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:P1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>R$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Q1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>Q$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Q1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Q1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>S$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:R1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>R$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:R1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:R1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>T$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:S1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>S$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:S1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:S1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>U$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:T1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>T$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:T1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:T1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>V$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:U1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>U$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:U1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:U1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>W$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:V1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>V$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:V1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:V1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>X$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:W1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>W$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:W1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:W1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>Y$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:X1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>X$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:X1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:X1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>Z$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Y1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>Y$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Y1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Y1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AA$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Z1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>Z$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Z1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Z1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AB$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AA1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AA$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AA1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AA1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AC$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AB1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AB$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AB1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AB1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AD$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AC1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AC$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AC1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AC1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AE$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AD1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AD$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AD1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AD1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AF$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AE1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AE$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AE1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AE1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AG$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AF1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AF$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AF1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AF1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AH$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AG1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AG$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AG1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AG1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AI$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AH1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AH$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AH1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AH1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AJ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AI1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AI$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AI1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AI1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AK$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AJ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AJ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AJ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AJ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AL$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AK1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AK$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AK1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AK1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AM$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AL1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AL$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AL1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AL1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AN$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AM1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AM$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AM1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AM1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AO$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AN1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AN$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AN1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AN1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AP$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AO1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AO$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AO1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AO1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AQ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AP1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AP$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AP1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AP1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AR$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AQ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AQ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AQ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AQ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AS$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AR1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AR$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AR1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AR1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AT$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AS1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AS$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AS1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AS1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AU$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AT1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AT$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AT1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AT1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AV$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AU1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AU$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AU1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AU1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AW$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AV1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AV$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AV1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AV1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AX$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AW1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AW$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AW1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AW1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AY$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AX1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AX$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AX1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AX1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AZ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AY1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AY$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AY1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AY1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BA$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AZ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AZ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AZ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AZ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BB$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BA1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BA$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BA1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BA1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BC$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BB1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BB$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BB1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BB1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BD$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BC1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BC$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BC1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BC1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BE$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BD1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BD$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BD1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BD1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BF$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BE1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BE$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BE1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BE1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BG$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BF1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BF$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BF1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BF1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BH$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BG1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BG$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BG1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BG1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BI$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BH1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BH$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BH1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BH1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BJ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BI1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BI$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BI1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BI1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BK$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BJ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BJ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BJ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BJ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BL$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BK1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BK$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BK1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BK1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BM$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BL1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BL$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BL1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BL1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BN$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BM1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BM$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BM1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BM1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BO$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BN1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BN$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BN1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BN1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BP$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BO1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BO$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BO1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BO1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BQ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BP1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BP$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BP1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BP1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BR$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BQ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BQ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BQ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BQ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BS$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BR1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BR$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BR1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BR1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BT$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BS1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BS$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BS1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BS1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BU$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BT1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BT$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BT1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BT1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BV$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BU1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BU$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BU1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BU1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BW$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BV1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BV$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BV1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BV1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BX$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BW1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BW$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BW1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BW1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BY$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BX1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BX$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BX1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BX1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BZ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BY1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BY$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BY1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BY1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CA$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BZ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BZ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BZ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BZ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CB$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CA1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CA$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CA1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CA1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CC$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CB1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CB$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CB1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CB1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CD$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CC1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CC$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CC1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CC1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CE$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CD1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CD$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CD1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CD1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CF$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CE1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CE$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CE1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CE1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CG$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CF1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CF$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CF1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CF1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CH$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CG1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CG$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CG1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CG1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CI$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CH1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CH$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CH1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CH1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CJ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CI1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CI$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CI1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CI1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CK$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CJ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CJ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CJ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CJ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CL$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CK1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CK$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CK1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CK1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CM$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CL1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CL$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CL1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CL1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CN$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CM1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CM$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CM1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CM1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CO$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CN1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CN$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CN1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CN1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CP$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CO1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CO$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CO1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CO1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CQ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CP1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CP$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CP1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CP1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CR$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CQ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CQ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CQ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CQ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CS$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CR1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CR$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CR1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CR1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CT$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CS1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CS$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CS1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CS1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CU$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CT1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CT$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CT1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CT1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CV$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CU1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CU$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CU1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CU1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CW$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CV1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CV$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CV1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CV1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CX$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CW1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CW$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CW1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CW1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>CY$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CX1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>CX$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CX1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:CX1896))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1885)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>M$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:L1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>L$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:L1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:L1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>N$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:M1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>M$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:M1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:M1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>O$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:N1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>N$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:N1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:N1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>P$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:O1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>O$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:O1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:O1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>Q$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:P1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>P$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:P1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:P1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>R$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Q1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>Q$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Q1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Q1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>S$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:R1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>R$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:R1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:R1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>T$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:S1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>S$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:S1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:S1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>U$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:T1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>T$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:T1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:T1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>V$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:U1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>U$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:U1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:U1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>W$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:V1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>V$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:V1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:V1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>X$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:W1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>W$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:W1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:W1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>Y$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:X1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>X$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:X1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:X1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>Z$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Y1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>Y$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Y1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Y1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AA$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Z1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>Z$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Z1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Z1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AB$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AA1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AA$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AA1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AA1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AC$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AB1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AB$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AB1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AB1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AD$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AC1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AC$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AC1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AC1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AE$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AD1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AD$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AD1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AD1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AF$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AE1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AE$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AE1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AE1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AG$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AF1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AF$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AF1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AF1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AH$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AG1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AG$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AG1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AG1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AI$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AH1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AH$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AH1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AH1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AJ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AI1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AI$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AI1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AI1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AK$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AJ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AJ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AJ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AJ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AL$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AK1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AK$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AK1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AK1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AM$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AL1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AL$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AL1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AL1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AN$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AM1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AM$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AM1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AM1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AO$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AN1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AN$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AN1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AN1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AP$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AO1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AO$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AO1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AO1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AQ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AP1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AP$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AP1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AP1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AR$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AQ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AQ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AQ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AQ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AS$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AR1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AR$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AR1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AR1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AT$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AS1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AS$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AS1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AS1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AU$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AT1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AT$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AT1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AT1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AV$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AU1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AU$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AU1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AU1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AW$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AV1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AV$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AV1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AV1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AX$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AW1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AW$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AW1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AW1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AY$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AX1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AX$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AX1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AX1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AZ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AY1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AY$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AY1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AY1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BA$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AZ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AZ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AZ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AZ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BB$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BA1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BA$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BA1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BA1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BC$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BB1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BB$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BB1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BB1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BD$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BC1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BC$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BC1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BC1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BE$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BD1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BD$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BD1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BD1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BF$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BE1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BE$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BE1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BE1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BG$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BF1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BF$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BF1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BF1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BH$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BG1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BG$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BG1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BG1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BI$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BH1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BH$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BH1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BH1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BJ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BI1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BI$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BI1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BI1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BK$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BJ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BJ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BJ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BJ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BL$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BK1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BK$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BK1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BK1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BM$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BL1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BL$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BL1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BL1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BN$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BM1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BM$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BM1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BM1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BO$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BN1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BN$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BN1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BN1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BP$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BO1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BO$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BO1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BO1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BQ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BP1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BP$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BP1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BP1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BR$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BQ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BQ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BQ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BQ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BS$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BR1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BR$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BR1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BR1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BT$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BS1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BS$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BS1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BS1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BU$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BT1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BT$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BT1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BT1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BV$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BU1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BU$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BU1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BU1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BW$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BV1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BV$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BV1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BV1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BX$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BW1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BW$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BW1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BW1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BY$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BX1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BX$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BX1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BX1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BZ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BY1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BY$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BY1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BY1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CA$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BZ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BZ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BZ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BZ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CB$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CA1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CA$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CA1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CA1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CC$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CB1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CB$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CB1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CB1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CD$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CC1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CC$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CC1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CC1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CE$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CD1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CD$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CD1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CD1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CF$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CE1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CE$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CE1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CE1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CG$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CF1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CF$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CF1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CF1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CH$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CG1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CG$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CG1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CG1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CI$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CH1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CH$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CH1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CH1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CJ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CI1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CI$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CI1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CI1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CK$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CJ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CJ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CJ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CJ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CL$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CK1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CK$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CK1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CK1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CM$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CL1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CL$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CL1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CL1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CN$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CM1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CM$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CM1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CM1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CO$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CN1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CN$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CN1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CN1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CP$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CO1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CO$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CO1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CO1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CQ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CP1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CP$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CP1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CP1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CR$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CQ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CQ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CQ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CQ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CS$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CR1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CR$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CR1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CR1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CT$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CS1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CS$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CS1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CS1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CU$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CT1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CT$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CT1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CT1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CV$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CU1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CU$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CU1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CU1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CW$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CV1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CV$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CV1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CV1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CX$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CW1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CW$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CW1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CW1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>CY$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CX1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>CX$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CX1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:CX1897))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1886)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>N$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:M1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>M$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:M1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:M1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>O$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:N1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>N$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:N1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:N1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>P$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:O1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>O$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:O1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:O1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>Q$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:P1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>P$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:P1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:P1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>R$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Q1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>Q$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Q1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Q1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>S$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:R1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>R$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:R1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:R1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>T$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:S1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>S$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:S1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:S1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>U$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:T1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>T$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:T1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:T1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>V$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:U1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>U$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:U1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:U1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>W$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:V1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>V$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:V1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:V1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>X$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:W1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>W$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:W1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:W1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>Y$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:X1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>X$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:X1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:X1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>Z$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Y1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>Y$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Y1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Y1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AA$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Z1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>Z$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Z1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Z1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AB$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AA1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AA$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AA1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AA1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AC$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AB1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AB$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AB1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AB1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AD$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AC1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AC$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AC1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AC1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AE$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AD1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AD$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AD1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AD1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AF$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AE1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AE$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AE1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AE1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AG$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AF1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AF$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AF1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AF1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AH$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AG1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AG$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AG1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AG1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AI$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AH1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AH$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AH1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AH1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AJ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AI1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AI$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AI1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AI1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AK$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AJ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AJ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AJ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AJ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AL$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AK1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AK$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AK1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AK1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AM$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AL1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AL$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AL1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AL1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AN$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AM1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AM$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AM1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AM1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AO$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AN1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AN$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AN1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AN1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AP$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AO1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AO$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AO1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AO1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AQ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AP1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AP$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AP1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AP1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AR$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AQ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AQ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AQ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AQ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AS$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AR1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AR$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AR1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AR1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AT$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AS1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AS$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AS1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AS1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AU$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AT1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AT$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AT1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AT1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AV$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AU1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AU$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AU1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AU1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AW$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AV1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AV$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AV1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AV1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AX$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AW1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AW$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AW1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AW1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AY$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AX1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AX$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AX1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AX1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AZ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AY1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AY$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AY1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AY1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BA$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AZ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AZ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AZ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AZ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BB$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BA1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BA$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BA1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BA1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BC$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BB1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BB$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BB1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BB1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BD$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BC1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BC$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BC1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BC1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BE$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BD1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BD$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BD1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BD1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BF$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BE1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BE$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BE1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BE1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BG$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BF1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BF$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BF1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BF1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BH$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BG1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BG$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BG1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BG1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BI$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BH1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BH$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BH1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BH1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BJ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BI1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BI$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BI1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BI1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BK$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BJ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BJ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BJ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BJ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BL$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BK1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BK$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BK1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BK1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BM$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BL1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BL$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BL1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BL1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BN$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BM1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BM$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BM1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BM1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BO$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BN1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BN$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BN1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BN1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BP$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BO1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BO$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BO1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BO1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BQ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BP1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BP$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BP1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BP1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BR$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BQ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BQ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BQ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BQ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BS$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BR1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BR$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BR1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BR1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BT$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BS1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BS$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BS1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BS1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BU$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BT1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BT$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BT1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BT1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BV$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BU1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BU$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BU1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BU1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BW$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BV1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BV$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BV1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BV1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BX$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BW1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BW$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BW1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BW1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BY$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BX1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BX$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BX1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BX1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BZ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BY1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BY$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BY1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BY1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CA$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BZ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BZ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BZ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BZ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CB$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CA1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CA$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CA1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CA1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CC$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CB1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CB$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CB1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CB1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CD$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CC1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CC$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CC1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CC1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CE$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CD1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CD$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CD1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CD1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CF$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CE1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CE$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CE1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CE1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CG$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CF1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CF$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CF1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CF1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CH$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CG1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CG$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CG1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CG1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CI$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CH1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CH$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CH1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CH1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CJ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CI1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CI$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CI1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CI1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CK$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CJ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CJ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CJ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CJ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CL$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CK1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CK$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CK1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CK1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CM$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CL1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CL$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CL1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CL1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CN$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CM1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CM$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CM1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CM1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CO$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CN1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CN$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CN1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CN1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CP$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CO1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CO$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CO1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CO1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CQ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CP1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CP$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CP1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CP1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CR$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CQ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CQ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CQ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CQ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CS$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CR1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CR$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CR1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CR1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CT$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CS1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CS$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CS1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CS1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CU$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CT1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CT$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CT1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CT1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CV$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CU1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CU$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CU1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CU1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CW$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CV1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CV$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CV1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CV1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CX$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CW1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CW$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CW1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CW1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>CY$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CX1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>CX$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CX1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:CX1898))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1887)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>O$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:N1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>N$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:N1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:N1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>P$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:O1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>O$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:O1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:O1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>Q$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:P1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>P$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:P1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:P1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>R$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Q1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>Q$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Q1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Q1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>S$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:R1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>R$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:R1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:R1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>T$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:S1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>S$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:S1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:S1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>U$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:T1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>T$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:T1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:T1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>V$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:U1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>U$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:U1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:U1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>W$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:V1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>V$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:V1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:V1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>X$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:W1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>W$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:W1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:W1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>Y$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:X1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>X$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:X1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:X1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>Z$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Y1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>Y$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Y1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Y1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AA$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Z1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>Z$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Z1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Z1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AB$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AA1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AA$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AA1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AA1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AC$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AB1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AB$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AB1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AB1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AD$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AC1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AC$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AC1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AC1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AE$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AD1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AD$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AD1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AD1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AF$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AE1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AE$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AE1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AE1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AG$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AF1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AF$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AF1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AF1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AH$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AG1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AG$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AG1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AG1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AI$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AH1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AH$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AH1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AH1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AJ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AI1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AI$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AI1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AI1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AK$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AJ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AJ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AJ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AJ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AL$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AK1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AK$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AK1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AK1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AM$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AL1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AL$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AL1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AL1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AN$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AM1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AM$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AM1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AM1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AO$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AN1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AN$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AN1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AN1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AP$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AO1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AO$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AO1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AO1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AQ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AP1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AP$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AP1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AP1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AR$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AQ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AQ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AQ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AQ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AS$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AR1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AR$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AR1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AR1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AT$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AS1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AS$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AS1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AS1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AU$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AT1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AT$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AT1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AT1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AV$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AU1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AU$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AU1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AU1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AW$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AV1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AV$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AV1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AV1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AX$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AW1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AW$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AW1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AW1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AY$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AX1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AX$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AX1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AX1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AZ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AY1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AY$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AY1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AY1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BA$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AZ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AZ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AZ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AZ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BB$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BA1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BA$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BA1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BA1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BC$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BB1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BB$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BB1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BB1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BD$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BC1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BC$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BC1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BC1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BE$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BD1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BD$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BD1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BD1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BF$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BE1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BE$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BE1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BE1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BG$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BF1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BF$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BF1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BF1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BH$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BG1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BG$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BG1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BG1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BI$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BH1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BH$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BH1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BH1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BJ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BI1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BI$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BI1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BI1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BK$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BJ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BJ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BJ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BJ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BL$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BK1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BK$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BK1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BK1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BM$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BL1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BL$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BL1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BL1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BN$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BM1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BM$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BM1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BM1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BO$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BN1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BN$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BN1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BN1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BP$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BO1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BO$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BO1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BO1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BQ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BP1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BP$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BP1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BP1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BR$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BQ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BQ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BQ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BQ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BS$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BR1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BR$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BR1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BR1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BT$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BS1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BS$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BS1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BS1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BU$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BT1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BT$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BT1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BT1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BV$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BU1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BU$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BU1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BU1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BW$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BV1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BV$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BV1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BV1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BX$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BW1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BW$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BW1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BW1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BY$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BX1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BX$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BX1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BX1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BZ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BY1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BY$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BY1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BY1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CA$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BZ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BZ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BZ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BZ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CB$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CA1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CA$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CA1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CA1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CC$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CB1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CB$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CB1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CB1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CD$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CC1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CC$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CC1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CC1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CE$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CD1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CD$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CD1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CD1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CF$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CE1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CE$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CE1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CE1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CG$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CF1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CF$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CF1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CF1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CH$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CG1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CG$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CG1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CG1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CI$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CH1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CH$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CH1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CH1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CJ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CI1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CI$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CI1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CI1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CK$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CJ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CJ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CJ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CJ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CL$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CK1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CK$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CK1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CK1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CM$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CL1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CL$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CL1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CL1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CN$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CM1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CM$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CM1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CM1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CO$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CN1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CN$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CN1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CN1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CP$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CO1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CO$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CO1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CO1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CQ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CP1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CP$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CP1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CP1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CR$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CQ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CQ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CQ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CQ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CS$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CR1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CR$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CR1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CR1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CT$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CS1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CS$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CS1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CS1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CU$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CT1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CT$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CT1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CT1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CV$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CU1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CU$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CU1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CU1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CW$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CV1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CV$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CV1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CV1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CX$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CW1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CW$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CW1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CW1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>CY$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CX1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>CX$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CX1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:CX1899))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1888)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>P$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:O1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>O$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:O1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:O1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>Q$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:P1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>P$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:P1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:P1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>R$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Q1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>Q$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Q1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Q1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>S$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:R1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>R$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:R1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:R1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>T$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:S1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>S$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:S1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:S1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>U$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:T1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>T$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:T1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:T1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>V$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:U1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>U$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:U1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:U1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>W$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:V1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>V$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:V1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:V1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>X$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:W1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>W$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:W1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:W1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>Y$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:X1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>X$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:X1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:X1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>Z$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Y1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>Y$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Y1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Y1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AA$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Z1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>Z$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Z1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Z1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AB$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AA1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AA$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AA1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AA1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AC$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AB1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AB$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AB1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AB1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AD$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AC1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AC$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AC1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AC1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AE$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AD1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AD$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AD1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AD1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AF$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AE1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AE$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AE1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AE1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AG$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AF1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AF$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AF1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AF1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AH$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AG1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AG$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AG1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AG1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AI$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AH1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AH$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AH1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AH1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AJ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AI1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AI$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AI1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AI1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AK$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AJ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AJ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AJ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AJ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AL$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AK1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AK$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AK1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AK1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AM$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AL1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AL$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AL1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AL1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AN$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AM1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AM$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AM1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AM1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AO$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AN1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AN$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AN1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AN1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AP$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AO1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AO$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AO1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AO1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AQ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AP1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AP$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AP1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AP1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AR$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AQ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AQ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AQ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AQ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AS$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AR1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AR$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AR1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AR1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AT$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AS1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AS$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AS1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AS1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AU$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AT1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AT$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AT1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AT1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AV$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AU1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AU$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AU1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AU1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AW$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AV1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AV$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AV1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AV1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AX$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AW1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AW$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AW1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AW1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AY$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AX1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AX$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AX1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AX1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AZ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AY1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AY$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AY1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AY1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BA$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AZ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AZ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AZ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AZ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BB$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BA1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BA$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BA1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BA1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BC$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BB1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BB$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BB1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BB1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BD$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BC1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BC$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BC1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BC1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BE$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BD1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BD$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BD1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BD1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BF$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BE1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BE$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BE1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BE1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BG$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BF1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BF$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BF1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BF1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BH$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BG1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BG$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BG1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BG1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BI$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BH1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BH$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BH1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BH1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BJ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BI1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BI$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BI1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BI1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BK$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BJ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BJ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BJ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BJ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BL$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BK1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BK$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BK1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BK1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BM$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BL1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BL$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BL1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BL1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BN$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BM1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BM$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BM1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BM1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BO$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BN1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BN$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BN1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BN1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BP$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BO1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BO$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BO1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BO1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BQ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BP1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BP$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BP1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BP1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BR$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BQ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BQ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BQ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BQ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BS$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BR1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BR$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BR1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BR1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BT$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BS1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BS$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BS1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BS1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BU$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BT1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BT$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BT1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BT1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BV$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BU1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BU$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BU1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BU1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BW$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BV1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BV$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BV1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BV1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BX$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BW1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BW$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BW1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BW1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BY$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BX1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BX$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BX1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BX1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BZ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BY1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BY$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BY1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BY1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CA$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BZ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BZ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BZ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BZ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CB$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CA1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CA$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CA1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CA1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CC$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CB1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CB$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CB1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CB1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CD$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CC1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CC$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CC1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CC1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CE$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CD1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CD$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CD1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CD1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CF$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CE1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CE$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CE1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CE1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CG$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CF1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CF$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CF1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CF1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CH$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CG1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CG$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CG1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CG1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CI$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CH1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CH$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CH1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CH1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CJ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CI1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CI$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CI1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CI1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CK$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CJ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CJ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CJ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CJ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CL$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CK1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CK$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CK1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CK1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CM$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CL1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CL$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CL1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CL1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CN$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CM1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CM$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CM1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CM1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CO$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CN1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CN$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CN1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CN1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CP$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CO1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CO$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CO1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CO1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CQ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CP1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CP$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CP1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CP1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CR$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CQ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CQ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CQ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CQ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CS$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CR1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CR$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CR1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CR1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CT$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CS1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CS$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CS1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CS1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CU$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CT1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CT$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CT1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CT1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CV$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CU1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CU$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CU1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CU1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CW$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CV1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CV$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CV1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CV1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CX$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CW1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CW$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CW1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CW1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>CY$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CX1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>CX$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CX1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:CX1900))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1889)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>Q$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:P1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>P$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:P1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:P1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>R$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Q1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>Q$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Q1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Q1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>S$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:R1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>R$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:R1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:R1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>T$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:S1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>S$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:S1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:S1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>U$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:T1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>T$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:T1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:T1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>V$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:U1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>U$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:U1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:U1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>W$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:V1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>V$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:V1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:V1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>X$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:W1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>W$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:W1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:W1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>Y$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:X1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>X$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:X1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:X1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>Z$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Y1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>Y$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Y1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Y1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AA$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Z1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>Z$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Z1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Z1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AB$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AA1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AA$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AA1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AA1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AC$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AB1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AB$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AB1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AB1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AD$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AC1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AC$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AC1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AC1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AE$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AD1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AD$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AD1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AD1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AF$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AE1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AE$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AE1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AE1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AG$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AF1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AF$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AF1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AF1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AH$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AG1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AG$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AG1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AG1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AI$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AH1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AH$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AH1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AH1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AJ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AI1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AI$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AI1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AI1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AK$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AJ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AJ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AJ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AJ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AL$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AK1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AK$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AK1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AK1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AM$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AL1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AL$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AL1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AL1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AN$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AM1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AM$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AM1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AM1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AO$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AN1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AN$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AN1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AN1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AP$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AO1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AO$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AO1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AO1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AQ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AP1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AP$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AP1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AP1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AR$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AQ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AQ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AQ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AQ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AS$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AR1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AR$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AR1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AR1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AT$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AS1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AS$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AS1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AS1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AU$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AT1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AT$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AT1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AT1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AV$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AU1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AU$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AU1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AU1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AW$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AV1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AV$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AV1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AV1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AX$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AW1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AW$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AW1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AW1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AY$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AX1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AX$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AX1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AX1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AZ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AY1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AY$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AY1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AY1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BA$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AZ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AZ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AZ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AZ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BB$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BA1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BA$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BA1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BA1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BC$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BB1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BB$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BB1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BB1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BD$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BC1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BC$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BC1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BC1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BE$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BD1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BD$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BD1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BD1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BF$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BE1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BE$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BE1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BE1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BG$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BF1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BF$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BF1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BF1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BH$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BG1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BG$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BG1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BG1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BI$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BH1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BH$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BH1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BH1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BJ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BI1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BI$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BI1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BI1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BK$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BJ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BJ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BJ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BJ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BL$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BK1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BK$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BK1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BK1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BM$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BL1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BL$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BL1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BL1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BN$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BM1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BM$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BM1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BM1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BO$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BN1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BN$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BN1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BN1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BP$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BO1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BO$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BO1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BO1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BQ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BP1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BP$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BP1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BP1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BR$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BQ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BQ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BQ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BQ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BS$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BR1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BR$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BR1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BR1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BT$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BS1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BS$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BS1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BS1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BU$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BT1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BT$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BT1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BT1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BV$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BU1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BU$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BU1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BU1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BW$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BV1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BV$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BV1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BV1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BX$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BW1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BW$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BW1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BW1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BY$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BX1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BX$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BX1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BX1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BZ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BY1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BY$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BY1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BY1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CA$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BZ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BZ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BZ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BZ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CB$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CA1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CA$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CA1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CA1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CC$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CB1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CB$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CB1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CB1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CD$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CC1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CC$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CC1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CC1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CE$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CD1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CD$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CD1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CD1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CF$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CE1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CE$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CE1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CE1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CG$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CF1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CF$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CF1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CF1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CH$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CG1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CG$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CG1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CG1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CI$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CH1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CH$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CH1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CH1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CJ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CI1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CI$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CI1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CI1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CK$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CJ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CJ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CJ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CJ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CL$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CK1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CK$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CK1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CK1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CM$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CL1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CL$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CL1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CL1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CN$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CM1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CM$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CM1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CM1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CO$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CN1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CN$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CN1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CN1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CP$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CO1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CO$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CO1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CO1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CQ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CP1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CP$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CP1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CP1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CR$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CQ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CQ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CQ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CQ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CS$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CR1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CR$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CR1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CR1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CT$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CS1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CS$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CS1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CS1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CU$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CT1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CT$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CT1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CT1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CV$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CU1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CU$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CU1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CU1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CW$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CV1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CV$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CV1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CV1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CX$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CW1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CW$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CW1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CW1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>CY$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CX1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>CX$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CX1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:CX1901))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1890)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>R$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Q1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>Q$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Q1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Q1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>S$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:R1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>R$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:R1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:R1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>T$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:S1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>S$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:S1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:S1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>U$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:T1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>T$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:T1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:T1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>V$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:U1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>U$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:U1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:U1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>W$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:V1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>V$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:V1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:V1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>X$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:W1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>W$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:W1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:W1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>Y$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:X1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>X$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:X1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:X1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>Z$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Y1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>Y$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Y1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Y1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AA$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Z1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>Z$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Z1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Z1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AB$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AA1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AA$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AA1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AA1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AC$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AB1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AB$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AB1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AB1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AD$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AC1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AC$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AC1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AC1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AE$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AD1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AD$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AD1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AD1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AF$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AE1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AE$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AE1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AE1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AG$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AF1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AF$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AF1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AF1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AH$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AG1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AG$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AG1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AG1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AI$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AH1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AH$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AH1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AH1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AJ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AI1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AI$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AI1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AI1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AK$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AJ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AJ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AJ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AJ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AL$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AK1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AK$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AK1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AK1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AM$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AL1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AL$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AL1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AL1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AN$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AM1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AM$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AM1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AM1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AO$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AN1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AN$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AN1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AN1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AP$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AO1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AO$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AO1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AO1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AQ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AP1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AP$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AP1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AP1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AR$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AQ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AQ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AQ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AQ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AS$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AR1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AR$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AR1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AR1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AT$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AS1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AS$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AS1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AS1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AU$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AT1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AT$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AT1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AT1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AV$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AU1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AU$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AU1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AU1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AW$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AV1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AV$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AV1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AV1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AX$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AW1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AW$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AW1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AW1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AY$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AX1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AX$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AX1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AX1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AZ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AY1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AY$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AY1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AY1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BA$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AZ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AZ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AZ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AZ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BB$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BA1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BA$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BA1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BA1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BC$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BB1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BB$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BB1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BB1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BD$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BC1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BC$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BC1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BC1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BE$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BD1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BD$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BD1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BD1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BF$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BE1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BE$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BE1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BE1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BG$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BF1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BF$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BF1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BF1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BH$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BG1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BG$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BG1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BG1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BI$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BH1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BH$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BH1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BH1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BJ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BI1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BI$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BI1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BI1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BK$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BJ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BJ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BJ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BJ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BL$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BK1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BK$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BK1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BK1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BM$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BL1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BL$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BL1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BL1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BN$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BM1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BM$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BM1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BM1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BO$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BN1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BN$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BN1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BN1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BP$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BO1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BO$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BO1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BO1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BQ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BP1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BP$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BP1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BP1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BR$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BQ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BQ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BQ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BQ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BS$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BR1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BR$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BR1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BR1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BT$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BS1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BS$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BS1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BS1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BU$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BT1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BT$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BT1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BT1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BV$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BU1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BU$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BU1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BU1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BW$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BV1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BV$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BV1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BV1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BX$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BW1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BW$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BW1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BW1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BY$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BX1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BX$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BX1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BX1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BZ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BY1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BY$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BY1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BY1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CA$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BZ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BZ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BZ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BZ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CB$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CA1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CA$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CA1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CA1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CC$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CB1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CB$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CB1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CB1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CD$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CC1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CC$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CC1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CC1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CE$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CD1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CD$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CD1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CD1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CF$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CE1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CE$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CE1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CE1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CG$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CF1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CF$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CF1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CF1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CH$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CG1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CG$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CG1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CG1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CI$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CH1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CH$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CH1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CH1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CJ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CI1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CI$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CI1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CI1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CK$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CJ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CJ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CJ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CJ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CL$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CK1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CK$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CK1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CK1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CM$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CL1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CL$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CL1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CL1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CN$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CM1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CM$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CM1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CM1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CO$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CN1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CN$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CN1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CN1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CP$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CO1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CO$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CO1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CO1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CQ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CP1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CP$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CP1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CP1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CR$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CQ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CQ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CQ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CQ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CS$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CR1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CR$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CR1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CR1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CT$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CS1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CS$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CS1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CS1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CU$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CT1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CT$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CT1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CT1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CV$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CU1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CU$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CU1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CU1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CW$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CV1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CV$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CV1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CV1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CX$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CW1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CW$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CW1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CW1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>CY$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CX1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>CX$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CX1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:CX1902))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F1868&\" - tax depreciation\"","v":"Equity raising costs - tax depreciation"},null,{"$f":"SUM(H1880:H1903)+H1872","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1880:R1903)+R1872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1880:AN1903)+AN1872","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,{"$f":"SUM(BT1880:BT1903)+BT1872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP1880:CP1903)+CP1872","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Capital base tracking summary","index":6,"n_rows":58,"n_cols":88,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[]
[null,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - Capital base tracking summary - Gas DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AGN SA - Capital base tracking summary - Gas DNSP RFM - Depreciation tracking module - version 1.1"}]
[]
[null,"Year",null,null,null,null,{"$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":2065.4685317962912},null,null,{"$f":"SUM(G9:G58)","v":2046.0302181832101},{"$f":"SUM(H9:H58)","v":61.183260182585293},{"$f":"SUM(I9:I58)","v":59.318203239768017},57.807461073168739,56.8444560372225,54.35862195882131,52.626845152101893,51.70640446929643,50.861637795644086,49.844864910988186,49.119437478404983,48.458222072235351,47.81603816006826,53.831332772662229,46.142362878373561,41.468960275730019,40.809366891467221,40.790757574588056,40.75814643996231,40.745667344274018,40.722671203764662,40.695613162079468,40.695613162079468,40.695613162079468,40.695613162079468,40.695613162079468,40.695613162079468,40.695613162079468,40.695613162079468,40.695613162079468,40.695613162079468,40.632666292804494,40.566899946910482,45.377920221618901,45.283713810830548,45.12738508372103,45.022207349055734,44.832793341235075,44.708877515654564,44.457810170738689,22.025241774416902,17.779675435087,17.779675435087,15.597612467410542,14.762678575460765,14.762678575460765,14.762678575460765,14.762678575460765,14.762678575460765,14.762678575460765,14.762678575460772,15.648228185162658,13.966226037516055,12.143493046853814,10.293231541770041,8.6102689931910739,6.9892058582460788,5.652910150878574,4.1560742741217442,2.8145472299093997,1.0539544608430611,0,{"$f":"SUM(BQ9:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH9:CH58)","v":0},{"$f":"SUM(CI9:CI58)","v":0},{"$f":"SUM(CJ9:CJ58)","v":0}]
[null,null,{"$f":"'Capital base input'!$E27","v":"Mains"},{"$f":"INDEX('Capital base input'!459:459, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":1500.6491096430195},{"$f":"IF($G9=0, 1, (1+$F9/$G9))","v":1.0101880760092421},{"$f":"$D9-$G9","v":15.134535395272906},{"$f":"SUM(H9:XFD9)","v":1485.5145742477466},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":32.335532844390386},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":37.230477291303195},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":37.230477291303309},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":37.230477291303309},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":37.230477291303309},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":37.230477291303309},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":37.230477291303309},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":37.230477291303309},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":15.106621416485602},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":11.279254339551743},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":11.279254339551743},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":11.279254339551743},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":11.279254339551743},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":11.279254339551743},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":11.279254339551743},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":11.279254339551743},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":11.279254339551743},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":11.279254339551743},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":11.279254339551748},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":12.186747161466553},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":10.816227561597453},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":9.3433853771866051},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":7.8322062951202644},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5408653763354359},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":5.2717486816463115},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2773867950177085},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.1396832915856807},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.1682521316596448},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.68851470451267305},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$43:$43, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E28","v":"Inlets"},{"$f":"INDEX('Capital base input'!460:460, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":325.08430585704031},{"$f":"IF($G10=0, 1, (1+$F10/$G10))","v":1.0134083409558396},{"$f":"$D10-$G10","v":4.3011696629735638},320.78313619406674,{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5004210955352564},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.318358127858799},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.4834242359090224},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.4834242359090224},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.4834242359090224},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.4834242359090224},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.4834242359090224},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.4834242359090224},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.4834242359090237},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.4614810236961056},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.1499984759186019},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.8001076696672094},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.461025246649776},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0694036168556376},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.7174571765997675},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.375523355860865},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.0163909825360631},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.64629509824975473},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.36543975633038805},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$82:$82, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E29","v":"Meters"},{"$f":"INDEX('Capital base input'!461:461, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":69.19740971891963},1.0435304629966071,2.8865427412446252,66.310866977675005,{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4484728498389439},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4484728498389439},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4484728498389439},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4484728498389439},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4484728498389439},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.5571913913370707},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":5.7359805394344008},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.9923962708054903},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.1519912873785882},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.5976642195227595},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.0030928628515516},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.3740605229057223},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.7437489652447655},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.2550619587696932},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.65731471023023968},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$121:$121, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E30","v":"Telemetry"},{"$f":"INDEX('Capital base input'!462:462, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":3.0773405050918199},0.94686650890428237,-0.17268521252800628,3.2500257176198262,{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.53163198721514227},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.53163198721514227},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.41509355155324706},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.10778509274131545},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.10778509274131545},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.10778509274131545},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.10778509274131545},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.10778509274131545},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.10778509274131545},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.10778509274131533},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.1514005604082739},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.13824898818701412},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.13803602466549025},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12491092210707054},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.11603240342031422},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.11375372938775107},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":9.5144412508585116E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.253327788284499E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":5.0054182194548047E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.7058041685194784E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$160:$160, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E31","v":"IT System"},{"$f":"INDEX('Capital base input'!463:463, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":12.273758974363359},0.52914859214439813,-10.921538446014166,23.195297420377525,{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":7.5414359225260243},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":5.7760192334282543},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.4620113586393391},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.8512761075096424},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.5645547982742682},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$199:$199, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E32","v":"Other Distribution System Equipment"},{"$f":"INDEX('Capital base input'!464:464, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":137.67079567154045},0.9900944047404503,-1.3773546991611738,139.04815037070162,{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.4677747090498796},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":13.113593842826331},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":5.9264360575711539},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538217},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8596592221538226},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.7967123528788491},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.7309460069848381},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.6470218347804488},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.5528154239919767},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.3964866968824652},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.2913089622171656},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.101894954396506},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.97797912881599702},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.72691178390012068},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.41819926239604494},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$238:$238, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E33","v":"Other"},{"$f":"INDEX('Capital base input'!465:465, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":8.094597090614414},1.0209922205521174,0.16642983559151503,7.928167255022899,{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.357990774029656},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.258350520310149},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.1781546641616889},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.1331933381570742},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.93408056899126135},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.65814001904798158},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.55891018814518867},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.45772778312175189},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.28135988189276484},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.11025951716538218},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$277:$277, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E34","v":"Low pressure mains depn"},{"$f":"INDEX('Capital base input'!466:466, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":5.8019416536205028},1,5.8019416536205028,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$316:$316, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E35","v":"Low pressure inlets depn"},{"$f":"INDEX('Capital base input'!467:467, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":3.6192726820813377},1,3.6192726820813377,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$355:$355, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E36","v":"Future of Gas Depreciation"},{"$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'!$394:$394, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$394:$394, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E37","v":0},{"$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'!$433:$433, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$433:$433, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E38","v":0},{"$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'!$472:$472, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$472:$472, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E39","v":0},{"$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'!$511:$511, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$511:$511, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E40","v":0},{"$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'!$550:$550, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$550:$550, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E41","v":0},{"$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'!$589:$589, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$589:$589, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E42","v":0},{"$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'!$628:$628, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$628:$628, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E43","v":0},{"$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'!$667:$667, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$667:$667, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E44","v":0},{"$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'!$706:$706, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$706:$706, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E45","v":0},{"$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'!$745:$745, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$745:$745, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E46","v":0},{"$f":"INDEX('Capital base input'!478:478, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$784:$784, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E47","v":0},{"$f":"INDEX('Capital base input'!479:479, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$823:$823, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E48","v":0},{"$f":"INDEX('Capital base input'!480:480, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$862:$862, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E49","v":0},{"$f":"INDEX('Capital base input'!481:481, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$901:$901, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E50","v":0},{"$f":"INDEX('Capital base input'!482:482, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$940:$940, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E51","v":0},{"$f":"INDEX('Capital base input'!483:483, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$979:$979, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E52","v":0},{"$f":"INDEX('Capital base input'!484:484, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1018:$1018, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E53","v":0},{"$f":"INDEX('Capital base input'!485:485, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1057:$1057, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E54","v":0},{"$f":"INDEX('Capital base input'!486:486, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E55","v":0},{"$f":"INDEX('Capital base input'!487:487, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1135:$1135, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E56","v":0},{"$f":"INDEX('Capital base input'!488:488, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1174:$1174, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E57","v":0},{"$f":"INDEX('Capital base input'!489:489, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1213:$1213, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E58","v":0},{"$f":"INDEX('Capital base input'!490:490, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,{"$f":"SUM(H40:XFD40)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1252:$1252, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E59","v":0},{"$f":"INDEX('Capital base input'!491:491, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1291:$1291, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E60","v":0},{"$f":"INDEX('Capital base input'!492:492, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1330:$1330, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E61","v":0},{"$f":"INDEX('Capital base input'!493:493, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1369:$1369, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E62","v":0},{"$f":"INDEX('Capital base input'!494:494, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1408:$1408, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E63","v":0},{"$f":"INDEX('Capital base input'!495:495, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1447:$1447, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E64","v":0},{"$f":"INDEX('Capital base input'!496:496, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1486:$1486, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E65","v":0},{"$f":"INDEX('Capital base input'!497:497, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1525:$1525, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E66","v":0},{"$f":"INDEX('Capital base input'!498:498, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1564:$1564, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E67","v":0},{"$f":"INDEX('Capital base input'!499:499, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E68","v":0},{"$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'!$1642:$1642, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1642:$1642, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E69","v":0},{"$f":"INDEX('Capital base input'!501:501, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1681:$1681, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E70","v":0},{"$f":"INDEX('Capital base input'!502:502, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1720:$1720, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E71","v":0},{"$f":"INDEX('Capital base input'!503:503, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1759:$1759, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E72","v":0},{"$f":"INDEX('Capital base input'!504:504, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1798:$1798, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E73","v":0},{"$f":"INDEX('Capital base input'!505:505, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1837:$1837, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E74","v":"Buildings"},{"$f":"INDEX('Capital base input'!506:506, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1876:$1876, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E75","v":"In-house software"},{"$f":"INDEX('Capital base input'!507:507, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1915:$1915, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E76","v":"Equity raising costs"},{"$f":"INDEX('Capital base input'!508:508, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1954:$1954, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]

{"sheet":"Tracking output","index":7,"n_rows":165,"n_cols":88,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[null,null,null,null,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - Tracking output - Gas DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AGN SA - Tracking output - Gas DNSP RFM - Depreciation tracking module - version 1.1"}]
[]
[null,null,null,"Year",null,null,{"$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",{"$f":"SUM(H7:XFD7)","v":2065.4685317962908},{"$f":"SUM(H8:H57)","v":67.687073154390418},{"$f":"SUM(I8:I57)","v":57.229959139202805},56.342428035215157,55.682373085278499,54.269065135539122,53.272901121818421,52.314629695916139,51.435370411411135,50.378311954841102,49.625162631749674,48.933433224974401,48.264566032755141,54.186603412400039,46.548251205066258,41.889583979974987,41.201498455947807,41.183877917041336,41.152999525846852,41.141183488078191,41.11940921279583,41.093788859327582,41.093788859327582,41.093788859327582,41.093788859327582,41.093788859327582,41.093788859327582,41.093788859327582,41.093788859327582,41.093788859327582,41.093788859327582,41.0314655162625,40.966350625172616,45.828072284849547,45.734799044637313,45.58001884662599,45.475882960030603,45.288345210707902,45.165656845141847,44.917076471727597,22.262166531425233,17.981749198031395,17.981749198031395,15.770428386097221,14.924299415848596,14.924299415848596,14.924299415848596,14.924299415848596,14.924299415848596,14.924299415848596,14.924299415848601,15.818800409326983,14.118658839622359,12.276228965608194,10.406024920432799,8.7046550960814457,7.0659430859172172,5.7149319788152457,4.2016897229796504,2.84530329246937,1.0658690418378138,0,{"$f":"SUM(BQ8:BQ57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CJ8:CJ57)","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D27","v":"Asset Class 1"},{"$f":"'Capital base input'!$E27","v":"Mains"},{"$f":"IF(AND('Capital base input'!$F404=\"No\", $G8=0), \"TRUE\", ROUND('Capital base tracking summary'!$D9, 6)=ROUND($G8, 6))","v":true},{"$f":"SUM(H8:XFD8)","v":1500.64910964302},{"$f":"IF(AND('Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!H9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!I9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!J9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!K9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!L9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!M9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!N9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!O9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!P9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!Q9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!R9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!S9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!T9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!U9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!V9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!W9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!X9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!Y9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!Z9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AA9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AB9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AC9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AD9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AE9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AF9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AG9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AH9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AI9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AJ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AK9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AL9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AM9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":32.664969710808379},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AN9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":37.609784223807353},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AO9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":37.609784223807466},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AP9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":37.609784223807466},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AQ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":37.609784223807466},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AR9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":37.609784223807466},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AS9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":37.609784223807466},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AT9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":37.609784223807466},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AU9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":15.260528823719602},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AV9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":11.39416824009067},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AW9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":11.39416824009067},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AX9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":11.39416824009067},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AY9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":11.39416824009067},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AZ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":11.39416824009067},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BA9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":11.39416824009067},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BB9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":11.39416824009067},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BC9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":11.39416824009067},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BD9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":11.39416824009067},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BE9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":11.394168240090675},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BF9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":12.31090666785299},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BG9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":10.926424110128266},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BH9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":9.438576497593024},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BI9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":7.9120014081750139},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BJ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":6.6075042099557608},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BK9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":5.3254576579165462},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BL9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":4.3209651368062776},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BM9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":3.1716706236053032},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BN9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.1903424491841945},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BO9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.69552934465572902},{"$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), 'Capital base tracking summary'!$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'!$D28","v":"Asset Class 2"},{"$f":"'Capital base input'!$E28","v":"Inlets"},{"$f":"IF(AND('Capital base input'!$F405=\"No\", $G9=0), \"TRUE\", ROUND('Capital base tracking summary'!$D10, 6)=ROUND($G9, 6))","v":true},325.08430585704031,{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!H10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!I10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!J10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!K10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!L10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!M10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!N10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!O10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!P10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!Q10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!R10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!S10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!T10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!U10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!V10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!W10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!X10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!Y10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!Z10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AA10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AB10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AC10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AD10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AE10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AF10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AG10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AH10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AI10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AJ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AK10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AL10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AM10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AN10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AO10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AP10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AQ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AR10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AS10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AT10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AU10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AV10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AW10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.5875809579407258},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AX10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.3762601460065511},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AY10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":3.5301311757579259},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AZ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":3.5301311757579259},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BA10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":3.5301311757579259},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BB10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":3.5301311757579259},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BC10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":3.5301311757579259},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BD10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":3.5301311757579259},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BE10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":3.5301311757579272},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BF10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":3.5078937414739917},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BG10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":3.1922347294940936},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BH10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":2.8376524680151691},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BI10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":2.4940235122577854},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BJ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":2.0971508861256858},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BK10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":1.740485428000671},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BL10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":1.3939668420089684},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BM10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":1.0300190993743474},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BN10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0.65496084328517534},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BO10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0.37033969718208487},{"$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$F10, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$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'!$D29","v":"Asset Class 3"},{"$f":"'Capital base input'!$E29","v":"Meters"},{"$f":"IF(AND('Capital base input'!$F406=\"No\", $G10=0), \"TRUE\", ROUND('Capital base tracking summary'!$D11, 6)=ROUND($G10, 6))","v":true},69.197409718919616,{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!H11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":6.7291778586134834},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!I11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":6.7291778586134834},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!J11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":6.7291778586134834},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!K11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":6.7291778586134834},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!L11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":6.7291778586134834},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!M11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":6.8426289685593398},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!N11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":5.9856704280555082},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!O11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":5.2097175919361884},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!P11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.3327293904760573},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!Q11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":3.7542722087049123},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!R11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":3.133818885593286},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!S11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":2.4774044766497756},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!T11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":1.8196551650517248},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!U11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":1.3096953869243666},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!V11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0.68592792390104262},{"$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$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'!$D30","v":"Asset Class 4"},{"$f":"'Capital base input'!$E30","v":"Telemetry"},{"$f":"IF(AND('Capital base input'!$F407=\"No\", $G11=0), \"TRUE\", ROUND('Capital base tracking summary'!$D12, 6)=ROUND($G11, 6))","v":true},3.0773405050918208,{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!H12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.50338452375624787},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!I12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.50338452375624787},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!J12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.3930381820279028},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!K12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.10205809447589367},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!L12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.10205809447589367},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!M12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.10205809447589367},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!N12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.10205809447589367},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!O12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.10205809447589367},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!P12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.10205809447589367},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!Q12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.10205809447589355},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!R12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.14335612007993423},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!S12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.13090333680418742},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!T12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.13070168877803817},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!U12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.11827396873953663},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!V12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.10986719674636623},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!W12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.10770959662022232},{"$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!X12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":9.0089057713752918E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!Y12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":5.9210666519270809E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!Z12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":4.7394628750610603E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AA12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":2.5620353468246929E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$F12, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$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'!$D31","v":"Asset Class 5"},{"$f":"'Capital base input'!$E31","v":"IT System"},{"$f":"IF(AND('Capital base input'!$F408=\"No\", $G12=0), \"TRUE\", ROUND('Capital base tracking summary'!$D13, 6)=ROUND($G12, 6))","v":true},12.273758974363361,{"$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!H13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":3.9905402011518363},{"$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!I13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":3.0563724455675265},{"$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!J13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":2.3610670285563193},{"$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!K13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":2.0378973302480849},{"$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!L13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.82788196883959186},{"$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$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'!$D32","v":"Asset Class 6"},{"$f":"'Capital base input'!$E32","v":"Other Distribution System Equipment"},{"$f":"IF(AND('Capital base input'!$F409=\"No\", $G13=0), \"TRUE\", ROUND('Capital base tracking summary'!$D14, 6)=ROUND($G13, 6))","v":true},137.67079567154047,{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!H14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!I14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!J14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!K14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!L14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!M14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!N14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!O14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!P14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!Q14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!R14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!S14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.4037075505520793},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!T14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":12.983695889821171},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!U14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":5.8677311806532524},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!V14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!W14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!X14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!Y14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!Z14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AA14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AB14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AC14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AD14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AE14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AF14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AG14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AH14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AI14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AJ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784769},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AK14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.8412381905784778},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AL14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.778914847513398},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AM14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.7137999564235127},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AN14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.6307071031014728},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AO14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.5374338628891262},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AP14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.3826536648778021},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AQ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.2785177782824133},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AR14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.0909800289597142},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AS14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0.96829166339365869},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AT14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0.71971128997940881},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AU14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0.41405674976490747},{"$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$F14, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$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'!$D33","v":"Asset Class 7"},{"$f":"'Capital base input'!$E33","v":"Other"},{"$f":"IF(AND('Capital base input'!$F410=\"No\", $G14=0), \"TRUE\", ROUND('Capital base tracking summary'!$D15, 6)=ROUND($G14, 6))","v":true},8.094597090614414,{"$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!H15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":1.3864980158658271},{"$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!I15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":1.2847660919643713},{"$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!J15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":1.2028867467162769},{"$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!K15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":1.1569815826398577},{"$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!L15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.95368899430897314},{"$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!M15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.67195583948201154},{"$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!N15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.57064295408355792},{"$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!O15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.46733650569787544},{"$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!P15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.28726625058797545},{"$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!Q15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.11257410926768785},{"$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$F15, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$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'!$D34","v":"Asset Class 8"},{"$f":"'Capital base input'!$E34","v":"Low pressure mains depn"},{"$f":"IF(AND('Capital base input'!$F411=\"No\", $G15=0), \"TRUE\", ROUND('Capital base tracking summary'!$D16, 6)=ROUND($G15, 6))","v":true},5.8019416536205028,{"$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!H16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":5.8019416536205028},{"$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$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'!$D35","v":"Asset Class 9"},{"$f":"'Capital base input'!$E35","v":"Low pressure inlets depn"},{"$f":"IF(AND('Capital base input'!$F412=\"No\", $G16=0), \"TRUE\", ROUND('Capital base tracking summary'!$D17, 6)=ROUND($G16, 6))","v":true},3.6192726820813377,{"$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!H17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":3.6192726820813377},{"$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$F17, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$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'!$D36","v":"Asset Class 10"},{"$f":"'Capital base input'!$E36","v":"Future of Gas Depreciation"},{"$f":"IF(AND('Capital base input'!$F413=\"No\", $G17=0), \"TRUE\", ROUND('Capital base tracking summary'!$D18, 6)=ROUND($G17, 6))","v":true},0,{"$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$F18, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$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'!$D37","v":"Asset Class 11"},{"$f":"'Capital base input'!$E37","v":0},{"$f":"IF(AND('Capital base input'!$F414=\"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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$F19, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$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'!$D38","v":"Asset Class 12"},{"$f":"'Capital base input'!$E38","v":0},{"$f":"IF(AND('Capital base input'!$F415=\"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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$F20, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$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'!$D39","v":"Asset Class 13"},{"$f":"'Capital base input'!$E39","v":0},{"$f":"IF(AND('Capital base input'!$F416=\"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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$F21, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$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'!$D40","v":"Asset Class 14"},{"$f":"'Capital base input'!$E40","v":0},{"$f":"IF(AND('Capital base input'!$F417=\"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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$F22, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$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'!$D41","v":"Asset Class 15"},{"$f":"'Capital base input'!$E41","v":0},{"$f":"IF(AND('Capital base input'!$F418=\"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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$F23, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$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'!$D42","v":"Asset Class 16"},{"$f":"'Capital base input'!$E42","v":0},{"$f":"IF(AND('Capital base input'!$F419=\"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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$F24, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$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'!$D43","v":"Asset Class 17"},{"$f":"'Capital base input'!$E43","v":0},{"$f":"IF(AND('Capital base input'!$F420=\"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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$F25, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$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'!$D44","v":"Asset Class 18"},{"$f":"'Capital base input'!$E44","v":0},{"$f":"IF(AND('Capital base input'!$F421=\"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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$F26, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$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'!$D45","v":"Asset Class 19"},{"$f":"'Capital base input'!$E45","v":0},{"$f":"IF(AND('Capital base input'!$F422=\"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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$F27, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$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'!$D46","v":"Asset Class 20"},{"$f":"'Capital base input'!$E46","v":0},{"$f":"IF(AND('Capital base input'!$F423=\"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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$F28, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$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'!$D47","v":"Asset Class 21"},{"$f":"'Capital base input'!$E47","v":0},{"$f":"IF(AND('Capital base input'!$F424=\"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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$F29, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$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'!$D48","v":"Asset Class 22"},{"$f":"'Capital base input'!$E48","v":0},{"$f":"IF(AND('Capital base input'!$F425=\"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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$F30, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$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'!$D49","v":"Asset Class 23"},{"$f":"'Capital base input'!$E49","v":0},{"$f":"IF(AND('Capital base input'!$F426=\"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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$F31, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$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'!$D50","v":"Asset Class 24"},{"$f":"'Capital base input'!$E50","v":0},{"$f":"IF(AND('Capital base input'!$F427=\"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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$F32, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$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'!$D51","v":"Asset Class 25"},{"$f":"'Capital base input'!$E51","v":0},{"$f":"IF(AND('Capital base input'!$F428=\"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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$F33, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$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'!$D52","v":"Asset Class 26"},{"$f":"'Capital base input'!$E52","v":0},{"$f":"IF(AND('Capital base input'!$F429=\"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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$F34, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$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'!$D53","v":"Asset Class 27"},{"$f":"'Capital base input'!$E53","v":0},{"$f":"IF(AND('Capital base input'!$F430=\"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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$F35, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$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'!$D54","v":"Asset Class 28"},{"$f":"'Capital base input'!$E54","v":0},{"$f":"IF(AND('Capital base input'!$F431=\"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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$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'!$D55","v":"Asset Class 29"},{"$f":"'Capital base input'!$E55","v":0},{"$f":"IF(AND('Capital base input'!$F432=\"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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$F37, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$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'!$D56","v":"Asset Class 30"},{"$f":"'Capital base input'!$E56","v":0},{"$f":"IF(AND('Capital base input'!$F433=\"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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$F38, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$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'!$D57","v":"Asset Class 31"},{"$f":"'Capital base input'!$E57","v":0},{"$f":"IF(AND('Capital base input'!$F434=\"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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$F39, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$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'!$D58","v":"Asset Class 32"},{"$f":"'Capital base input'!$E58","v":0},{"$f":"IF(AND('Capital base input'!$F435=\"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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$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'!$D59","v":"Asset Class 33"},{"$f":"'Capital base input'!$E59","v":0},{"$f":"IF(AND('Capital base input'!$F436=\"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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$F41, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$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'!$D60","v":"Asset Class 34"},{"$f":"'Capital base input'!$E60","v":0},{"$f":"IF(AND('Capital base input'!$F437=\"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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$F42, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$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'!$D61","v":"Asset Class 35"},{"$f":"'Capital base input'!$E61","v":0},{"$f":"IF(AND('Capital base input'!$F438=\"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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$F43, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$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'!$D62","v":"Asset Class 36"},{"$f":"'Capital base input'!$E62","v":0},{"$f":"IF(AND('Capital base input'!$F439=\"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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$F44, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$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'!$D63","v":"Asset Class 37"},{"$f":"'Capital base input'!$E63","v":0},{"$f":"IF(AND('Capital base input'!$F440=\"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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$F45, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$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'!$D64","v":"Asset Class 38"},{"$f":"'Capital base input'!$E64","v":0},{"$f":"IF(AND('Capital base input'!$F441=\"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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$F46, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$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'!$D65","v":"Asset Class 39"},{"$f":"'Capital base input'!$E65","v":0},{"$f":"IF(AND('Capital base input'!$F442=\"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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$F47, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$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'!$D66","v":"Asset Class 40"},{"$f":"'Capital base input'!$E66","v":0},{"$f":"IF(AND('Capital base input'!$F443=\"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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$F48, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$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'!$D67","v":"Asset Class 41"},{"$f":"'Capital base input'!$E67","v":0},{"$f":"IF(AND('Capital base input'!$F444=\"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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$F49, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$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'!$D68","v":"Asset Class 42"},{"$f":"'Capital base input'!$E68","v":0},{"$f":"IF(AND('Capital base input'!$F445=\"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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$F50, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$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'!$D69","v":"Asset Class 43"},{"$f":"'Capital base input'!$E69","v":0},{"$f":"IF(AND('Capital base input'!$F446=\"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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$F51, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$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'!$D70","v":"Asset Class 44"},{"$f":"'Capital base input'!$E70","v":0},{"$f":"IF(AND('Capital base input'!$F447=\"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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$F52, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$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'!$D71","v":"Asset Class 45"},{"$f":"'Capital base input'!$E71","v":0},{"$f":"IF(AND('Capital base input'!$F448=\"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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$F53, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$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'!$D72","v":"Asset Class 46"},{"$f":"'Capital base input'!$E72","v":0},{"$f":"IF(AND('Capital base input'!$F449=\"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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$F54, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$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'!$D73","v":"Asset Class 47"},{"$f":"'Capital base input'!$E73","v":0},{"$f":"IF(AND('Capital base input'!$F450=\"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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$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'!$D74","v":"Asset Class 48"},{"$f":"'Capital base input'!$E74","v":"Buildings"},{"$f":"IF(AND('Capital base input'!$F451=\"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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$F56, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$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'!$D75","v":"Asset Class 49"},{"$f":"'Capital base input'!$E75","v":"In-house software"},{"$f":"IF(AND('Capital base input'!$F452=\"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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$F57, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$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'!$D76","v":"Asset Class 50"},{"$f":"'Capital base input'!$E76","v":"Equity raising costs"},{"$f":"IF(AND('Capital base input'!$F453=\"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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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'!$F58, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$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,{"$f":"SUM(H59:XFD59)","v":767.51819961121714},{"$f":"SUM(H60:H109)","v":89.136716688377177},{"$f":"SUM(I60:I109)","v":78.085760559689987},73.447246205704445,70.428086857766132,68.310396924337297,61.3445207803721,57.441369473413587,54.924731812410464,48.153466799408832,31.104376554125963,29.697614726817772,25.450234133700967,20.139962102664722,14.321063659011891,9.435032759473998,4.6222436459476173,3.1543328361322072,2.8399948394620909,2.5520307497078054,2.2981979296139587,2.068535993554498,1.8562283579523808,1.6706055221571428,1.5035449699414292,1.3531904729472861,1.2178714256525573,1.0960842830873019,0.9864758547785718,0.88782826930071479,0.79904544237064334,0.71914089813357873,0.64722680832022095,0.5825041274881988,0.52425371473937887,0.4718283432654411,0.42464550893889708,0.46429296351160787,0.39024177096040213,0.41788770960583921,0.41116673925352731,0.42996224232414371,0.17082581547945574,0.15374323393151029,0.13836891053835929,0.12453201948452337,0.11207881753607118,0.10087093578246428,9.0783842204217632E-2,8.1705457983795748E-2,7.3534912185416038E-2,6.6181420966874113E-2,5.9563278870186927E-2,5.3606950983168394E-2,4.8246255884851541E-2,4.3421630296366143E-2,3.9079467266729617E-2,7.8338420351346277E-2,7.8466296296648697E-2,7.4098950239452857E-2,8.7461677061060561E-2,3.3349861452053986E-2,{"$f":"SUM(BQ60:BQ109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CJ60:CJ109)","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D18","v":"Asset Class 1"},{"$f":"'TAB input'!$E18","v":"Mains"},null,460.94851940707861,{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":43.325587310393658},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":42.760271253716908},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":42.251486802707845},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.793580796799667},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.512087373471971},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.187521759333428},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":40.853708281026378},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":40.553276150550026},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":35.591056092544633},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.739700571553776},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.520685548436539},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.769055513164735},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.893231736655856},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.9871071166723553},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5708068100050721},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1639356290045877},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0475420661041288},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.9427878594937158},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.84850907354434391},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.76365816618990967},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.68729234957091856},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61856311461382685},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.55670680315244403},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.5010361228372},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45093251055348005},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40583925949813188},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36525533354831879},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32872980019348691},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29585682017413834},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26627113815672432},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23964402434105175},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21567962190694667},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19411165971625213},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17470049374462682},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1572304443701642},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14150739993314793},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12735665993983314},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11462099394584989},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10315889455126509},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.2843005096138381E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.3558704586524701E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5202834127872278E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7682550715085193E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0914295643576914E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4822866079219157E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9340579471297379E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4406521524167575E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9965869371750798E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5969282434575645E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2372354191118058E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9135118772006096E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6221606894805391E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3599446205324882E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.123950158479242E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9115551426313094E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7203996283682032E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4525215964403617E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.714672419141634E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.367513970005849E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4409779610508614E-2},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-4.9208929132529278E-3},{"$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'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!189:189, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D19","v":"Asset Class 2"},{"$f":"'TAB input'!$E19","v":"Inlets"},null,160.64977032266935,{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.928659930405832},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.209841186773978},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.562904317505314},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.980661135163512},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.456642271055891},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.07022470962535},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.93691790561431},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5549081536798539},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.2110993769388454},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9016714778719361},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6231863687117238},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6623030895047819},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6280688378161479},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6253129012001875},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4975281710801678},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4799840489721539},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3319856440749385},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1987870796674445},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0789083717007002},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97101753453063011},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.87391578107756707},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.7865242029698104},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.70787178267282946},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.63708460440554671},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.57337614396499192},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.51603852956849261},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46443467661164345},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41799120895047925},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.37619208805543142},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33857287924988844},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30471559132489934},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27424403219240945},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24681962897316845},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22213766607585175},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19992389946826652},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17993150952143983},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16193835856929564},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14574452271236621},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13117007044112991},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11805306339701681},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1062477570573149},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.562298135158348E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.6060683216425099E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.7454614894782378E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9709153405304217E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2738238064773813E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6464414258296715E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0817972832466834E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5736175549220097E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.116255799429798E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7046302194868021E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3341671975381536E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0007504777843509E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7006754300059121E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4306078870053052E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1875470983047582E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3813204386942667E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1319572105232363E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0423810539394367E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3051897450551947E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8270754365306914E-2},{"$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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 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'!$E20","v":"Meters"},null,62.51412791511386,{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.634501126123066},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.2000657969861406},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3247122297850851},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.862558230044419},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4620247636025079},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.1148957593528497},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1634174369853101},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3110628718184341},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4100448133888035},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7566453716036288},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1032266020564803},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9329382604626208},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.795867025124086},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1537587867712538},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1689827556126464},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1194260853965154},{"$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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 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'!$E21","v":"Telemetry"},null,1.620215334641498,{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35124741180003538},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27448209781360888},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22869659601097125},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17177170580337647},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1285227846427012},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.309894771416094E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.4479158171328733E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9583326537062983E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7666661229650381E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8133328983720308E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0506663186976264E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4405330549581015E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9524264439664828E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5619411551731872E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2495529241385488E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.9964233931083939E-3},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0793812690013676E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0809718364116427E-2},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7641407196287629E-3},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5579815245997205E-3},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0600402740748072E-3},{"$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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 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'!$E22","v":"IT System"},null,14.966346304179169,{"$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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.4831731520895843},{"$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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8816292166697912},{"$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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8856071552098961},{"$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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.90124069028878795},{"$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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.57725262656688336},{"$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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23744346335422506},{"$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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 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'!$E24","v":"Other"},null,6.0645612605827282,{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.356123081745549},{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1143523164101892},{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.91979579921606458},{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.77819884184218457},{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.53436270987374834},{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27234570229899835},{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.28731881371063217},{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23223899747696097},{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25136172010748659},{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20347187572755551},{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11499140217335835},{"$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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!195:195, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 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'!$E25","v":"Low pressure mains depn"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 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'!$E27","v":"Future of Gas Depreciation"},null,0,{"$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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!198:198, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!203:203, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!206:206, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!209:209, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!212:212, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!215:215, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 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'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=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'!$D46","v":"Asset Class 29"},{"$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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 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'!$F40, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!220:220, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!223:223, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!226:226, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!229:229, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!232:232, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 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'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D64","v":"Asset Class 47"},{"$f":"'TAB input'!$E64","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!235:235, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 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,"Actual TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(G116:G165)","v":58.324151262964975},{"$f":"SUM(H116:H165)","v":106.31277976925428},119.11058913139929,120.42740547214781,137.27187628306862,133.67206768319897,0,0,0,0,0]
[null,null,null,null,{"$f":"'TAB input'!E19","v":"Inlets"},null,{"$f":"IF(COUNT($F117:F117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.8873710440873079},{"$f":"IF(COUNT($F117:G117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":12.515576230669518},{"$f":"IF(COUNT($F117:H117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":13.948718473551043},{"$f":"IF(COUNT($F117:I117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":15.828768865884257},{"$f":"IF(COUNT($F117:J117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":15.198350826779677},{"$f":"IF(COUNT($F117:K117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":16.361024848110588},{"$f":"IF(COUNT($F117:L117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 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'!80:80, 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'!80:80, 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'!80:80, 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'!80:80, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E20","v":"Meters"},null,{"$f":"IF(COUNT($F118:F118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.5361061263456994},{"$f":"IF(COUNT($F118:G118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.0197977263456988},{"$f":"IF(COUNT($F118:H118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.3054238596790313},{"$f":"IF(COUNT($F118:I118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.578431708567921},{"$f":"IF(COUNT($F118:J118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.15174531284417},{"$f":"IF(COUNT($F118:K118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.871123339905489},{"$f":"IF(COUNT($F118:L118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 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'!118:118, 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'!118:118, 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'!118:118, 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'!118:118, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E22","v":"IT System"},null,{"$f":"IF(COUNT($F120:F120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.5626205568406886},{"$f":"IF(COUNT($F120:G120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.4038007691806893},{"$f":"IF(COUNT($F120:H120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.0385873065346889},{"$f":"IF(COUNT($F120:I120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.2464222500000002},{"$f":"IF(COUNT($F120:J120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.8934959808828857},{"$f":"IF(COUNT($F120:K120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.3681554768439641},{"$f":"IF(COUNT($F120:L120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 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'!194:194, 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'!194:194, 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'!194:194, 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'!194:194, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E23","v":"Other Distribution System Equipment"},null,{"$f":"IF(COUNT($F121:F121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.6923691808184262},{"$f":"IF(COUNT($F121:G121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.9343648308184263},{"$f":"IF(COUNT($F121:H121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.5516186308184263},{"$f":"IF(COUNT($F121:I121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.8995072508184263},{"$f":"IF(COUNT($F121:J121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.7137807659812001},{"$f":"IF(COUNT($F121:K121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.7102392121446872},{"$f":"IF(COUNT($F121:L121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 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'!232:232, 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'!232:232, 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'!232:232, 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'!232:232, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E25","v":"Low pressure mains depn"},null,{"$f":"IF(COUNT($F123:F123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 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'!308:308, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.32779606887552543},{"$f":"IF(COUNT($F123:H123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.32779606887552543},{"$f":"IF(COUNT($F123:I123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.32779606887552543},{"$f":"IF(COUNT($F123:J123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.32779606887552543},{"$f":"IF(COUNT($F123:K123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.32779606887552548},{"$f":"IF(COUNT($F123:L123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 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'!308:308, 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'!308:308, 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'!308:308, 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'!308:308, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E26","v":"Low pressure inlets depn"},null,{"$f":"IF(COUNT($F124:F124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 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'!346:346, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.1756971580347744E-3},{"$f":"IF(COUNT($F124:H124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.1756971580347744E-3},{"$f":"IF(COUNT($F124:I124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.1756971580347744E-3},{"$f":"IF(COUNT($F124:J124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.1756971580347744E-3},{"$f":"IF(COUNT($F124:K124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.1756971580347762E-3},{"$f":"IF(COUNT($F124:L124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 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'!346:346, 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'!346:346, 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'!346:346, 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'!346:346, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E27","v":"Future of Gas Depreciation"},null,{"$f":"IF(COUNT($F125:F125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 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'!384:384, 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'!384:384, 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'!384:384, 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'!384:384, 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'!384:384, 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'!384:384, 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'!384:384, 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'!384:384, 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'!384:384, 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'!384:384, 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'!422:422, 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'!422:422, 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'!422:422, 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'!422:422, 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'!422:422, 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'!422:422, 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'!422:422, 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'!422:422, 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'!422:422, 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'!422:422, 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'!422:422, 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'!498:498, 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'!498:498, 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'!498:498, 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'!498:498, 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'!498:498, 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'!498:498, 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'!498:498, 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'!498:498, 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'!498:498, 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'!498:498, 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'!498:498, 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'!536:536, 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'!536:536, 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'!536:536, 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'!536:536, 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'!536:536, 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'!536:536, 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'!536:536, 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'!536:536, 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'!536:536, 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'!536:536, 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'!536:536, 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'!612:612, 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'!612:612, 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'!612:612, 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'!612:612, 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'!612:612, 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'!612:612, 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'!612:612, 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'!612:612, 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'!612:612, 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'!612:612, 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'!612:612, 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'!650:650, 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'!650:650, 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'!650:650, 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'!650:650, 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'!650:650, 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'!650:650, 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'!650:650, 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'!650:650, 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'!650:650, 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'!650:650, 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'!650:650, 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'!726:726, 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'!726:726, 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'!726:726, 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'!726:726, 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'!726:726, 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'!726:726, 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'!726:726, 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'!726:726, 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'!726:726, 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'!726:726, 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'!726:726, 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'!764:764, 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'!764:764, 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'!764:764, 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'!764:764, 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'!764:764, 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'!764:764, 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'!764:764, 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'!764:764, 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'!764:764, 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'!764:764, 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'!764:764, 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'!840:840, 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'!840:840, 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'!840:840, 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'!840:840, 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'!840:840, 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'!840:840, 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'!840:840, 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'!840:840, 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'!840:840, 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'!840:840, 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'!840:840, 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'!878:878, 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'!878:878, 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'!878:878, 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'!878:878, 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'!878:878, 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'!878:878, 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'!878:878, 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'!878:878, 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'!878:878, 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'!878:878, 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'!878:878, 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'!954:954, 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'!954:954, 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'!954:954, 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'!954:954, 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'!954:954, 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'!954:954, 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'!954:954, 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'!954:954, 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'!954:954, 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'!954:954, 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'!954:954, 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'!992:992, 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'!992:992, 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'!992:992, 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'!992:992, 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'!992:992, 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'!992:992, 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'!992:992, 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'!992:992, 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'!992:992, 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'!992:992, 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'!992:992, 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'!1030:1030, 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'!1030:1030, 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'!1030:1030, 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'!1030:1030, 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'!1030:1030, 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'!1030:1030, 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'!1030:1030, 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'!1030:1030, 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'!1030:1030, 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'!1030:1030, 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'!1030:1030, 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'!1068:1068, 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'!1068:1068, 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'!1068:1068, 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'!1068:1068, 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'!1068:1068, 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'!1068:1068, 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'!1068:1068, 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'!1068:1068, 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'!1068:1068, 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'!1068:1068, 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'!1068:1068, 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'!1144:1144, 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'!1144:1144, 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'!1144:1144, 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'!1144:1144, 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'!1144:1144, 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'!1144:1144, 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'!1144:1144, 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'!1144:1144, 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'!1144:1144, 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'!1144:1144, 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'!1144:1144, 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'!1182:1182, 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'!1182:1182, 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'!1182:1182, 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'!1182:1182, 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'!1182:1182, 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'!1182:1182, 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'!1182:1182, 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'!1182:1182, 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'!1182:1182, 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'!1182:1182, 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'!1182:1182, 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'!1258:1258, 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'!1258:1258, 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'!1258:1258, 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'!1258:1258, 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'!1258:1258, 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'!1258:1258, 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'!1258:1258, 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'!1258:1258, 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'!1258:1258, 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'!1258:1258, 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'!1258:1258, 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'!1296:1296, 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'!1296:1296, 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'!1296:1296, 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'!1296:1296, 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'!1296:1296, 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'!1296:1296, 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'!1296:1296, 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'!1296:1296, 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'!1296:1296, 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'!1296:1296, 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'!1296:1296, 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'!1372:1372, 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'!1372:1372, 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'!1372:1372, 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'!1372:1372, 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'!1372:1372, 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'!1372:1372, 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'!1372:1372, 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'!1372:1372, 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'!1372:1372, 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'!1372:1372, 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'!1372:1372, 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'!1410:1410, 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'!1410:1410, 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'!1410:1410, 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'!1410:1410, 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'!1410:1410, 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'!1410:1410, 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'!1410:1410, 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'!1410:1410, 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'!1410:1410, 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'!1410:1410, 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'!1410:1410, 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'!1448:1448, 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'!1448:1448, 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'!1448:1448, 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'!1448:1448, 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'!1448:1448, 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'!1448:1448, 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'!1448:1448, 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'!1448:1448, 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'!1448:1448, 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'!1448:1448, 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'!1448:1448, 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'!1486:1486, 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'!1486:1486, 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'!1486:1486, 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'!1486:1486, 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'!1486:1486, 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'!1486:1486, 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'!1486:1486, 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'!1486:1486, 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'!1486:1486, 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'!1486:1486, 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'!1486:1486, 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'!1524:1524, 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'!1524:1524, 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'!1524:1524, 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'!1524:1524, 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'!1524:1524, 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'!1524:1524, 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'!1524:1524, 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'!1524:1524, 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'!1524:1524, 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'!1524:1524, 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'!1524:1524, 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'!1562:1562, 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'!1562:1562, 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'!1562:1562, 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'!1562:1562, 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'!1562:1562, 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'!1562:1562, 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'!1562:1562, 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'!1562:1562, 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'!1562:1562, 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'!1562:1562, 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'!1562:1562, 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'!1600:1600, 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'!1600:1600, 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'!1600:1600, 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'!1600:1600, 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'!1600:1600, 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'!1600:1600, 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'!1600:1600, 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'!1600:1600, 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'!1600:1600, 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'!1600:1600, 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'!1600:1600, 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'!1638:1638, 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'!1638:1638, 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'!1638:1638, 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'!1638:1638, 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'!1638:1638, 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'!1638:1638, 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'!1638:1638, 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'!1638:1638, 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'!1638:1638, 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'!1638:1638, 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'!1638:1638, 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'!1676:1676, 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'!1676:1676, 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'!1676:1676, 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'!1676:1676, 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'!1676:1676, 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'!1676:1676, 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'!1676:1676, 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'!1676:1676, 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'!1676:1676, 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'!1676:1676, 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'!1676:1676, 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'!1714:1714, 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'!1714:1714, 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'!1714:1714, 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'!1714:1714, 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'!1714:1714, 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'!1714:1714, 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'!1714:1714, 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'!1714:1714, 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'!1714:1714, 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'!1714:1714, 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'!1714:1714, 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'!1752:1752, 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'!1752:1752, 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'!1752:1752, 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'!1752:1752, 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'!1752:1752, 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'!1752:1752, 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'!1752:1752, 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'!1752:1752, 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'!1752:1752, 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'!1752:1752, 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'!1752:1752, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E64","v":0},null,{"$f":"IF(COUNT($F162:F162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 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'!1790:1790, 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'!1790:1790, 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'!1790:1790, 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'!1790:1790, 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'!1790:1790, 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'!1790:1790, 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'!1790:1790, 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'!1790:1790, 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'!1790:1790, 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'!1790:1790, 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'!1828:1828, 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'!1828:1828, 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'!1828:1828, 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'!1828:1828, 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'!1828:1828, 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'!1828:1828, 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'!1828:1828, 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'!1828:1828, 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'!1828:1828, 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'!1828:1828, 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'!1828:1828, 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'!1866:1866, 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'!1866:1866, 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'!1866:1866, 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'!1866:1866, 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'!1866:1866, 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'!1866:1866, 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'!1866:1866, 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'!1866:1866, 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'!1866:1866, 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'!1866:1866, 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'!1866:1866, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 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'!1904:1904, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]